As of 2026-09-20, the Intrinsic Value of Ecolab Inc (ECL) is 310.82 USD. This Ecolab valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 269.46 USD, the upside of Ecolab Inc is 15.30%.
The range of the Intrinsic Value is 207.14 - 606.69 USD
Based on its market price of 269.46 USD and our intrinsic valuation, Ecolab Inc (ECL) is undervalued by 15.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 207.14 - 606.69 | 310.82 | 15.3% |
| DCF (Growth 10y) | 251.22 - 678.37 | 362.86 | 34.7% |
| DCF (EBITDA 5y) | 188.68 - 279.06 | 222.46 | -17.4% |
| DCF (EBITDA 10y) | 232.13 - 344.59 | 275.19 | 2.1% |
| Fair Value | 188.00 - 188.00 | 188.00 | -30.23% |
| P/E | 157.62 - 275.31 | 219.82 | -18.4% |
| EV/EBITDA | 128.66 - 242.38 | 169.16 | -37.2% |
| EPV | 55.93 - 79.63 | 67.78 | -74.8% |
| DDM - Stable | 78.36 - 265.42 | 171.89 | -36.2% |
| DDM - Multi | 174.79 - 444.76 | 249.18 | -7.5% |
| Market Cap (mil) | 75,836.82 |
| Beta | 0.30 |
| Outstanding shares (mil) | 281.44 |
| Enterprise Value (mil) | 83,877.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.63% |
| Cost of Debt | 4.28% |
| WACC | 8.16% |