As of 2025-01-16, the Intrinsic Value of Ecolab Inc (ECL) is
218.89 USD. This Ecolab valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 236.55 USD, the upside of Ecolab Inc is
-7.50%.
The range of the Intrinsic Value is 140.36 - 469.10 USD
218.89 USD
Intrinsic Value
Ecolab Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
140.36 - 469.10 |
218.89 |
-7.5% |
| DCF (Growth 10y) |
181.02 - 561.58 |
272.64 |
15.3% |
| DCF (EBITDA 5y) |
153.52 - 187.46 |
168.43 |
-28.8% |
| DCF (EBITDA 10y) |
192.08 - 255.02 |
219.83 |
-7.1% |
| Fair Value |
69.17 - 69.17 |
69.17 |
-70.76% |
| P/E |
142.69 - 213.50 |
166.70 |
-29.5% |
| EV/EBITDA |
124.14 - 165.50 |
136.16 |
-42.4% |
| EPV |
40.43 - 65.05 |
52.74 |
-77.7% |
| DDM - Stable |
64.93 - 241.76 |
153.35 |
-35.2% |
| DDM - Multi |
114.00 - 323.18 |
167.75 |
-29.1% |
Ecolab Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
66,981.50 |
| Beta |
0.78 |
| Outstanding shares (mil) |
283.16 |
| Enterprise Value (mil) |
73,337.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.24% |
| Cost of Debt |
4.39% |
| WACC |
8.61% |