ECL
Ecolab Inc
Price:  
240.05 
USD
Volume:  
709,388.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Ecolab Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Ecolab Inc (ECL) is 280.11 USD. This Ecolab valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 240.05 USD, the upside of Ecolab Inc is %.

The range of the Intrinsic Value is 162.60 - 872.13 USD

240.05 USD
Stock Price
280.11 USD
Intrinsic Value
Intrinsic Value Details

Ecolab Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 162.60 - 872.13 280.11 16.7%
DCF (Growth 10y) 224.94 - 1,125.65 375.14 56.3%
DCF (EBITDA 5y) 184.75 - 234.02 209.87 -12.6%
DCF (EBITDA 10y) 242.25 - 336.91 287.43 19.7%
Fair Value 52.02 - 52.02 52.02 -78.33%
P/E 153.92 - 201.11 166.83 -30.5%
EV/EBITDA 131.56 - 192.55 158.16 -34.1%
EPV 43.20 - 75.57 59.39 -75.3%
DDM - Stable 56.05 - 309.88 182.97 -23.8%
DDM - Multi 139.01 - 585.84 223.43 -6.9%

Ecolab Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 68,551.08
Beta 1.11
Outstanding shares (mil) 285.57
Enterprise Value (mil) 75,611.08
Market risk premium 4.60%
Cost of Equity 8.18%
Cost of Debt 4.62%
WACC 7.71%