investorscraft@gmail.com

Intrinsic ValueEcolab Inc. (0IFA.L)

Previous Close£281.52
Intrinsic Value
Upside potential
Previous Close
£281.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ecolab Inc. is a global leader in water, hygiene, and infection prevention solutions, serving diverse industries through its three core segments: Global Industrial, Global Institutional & Specialty, and Global Healthcare & Life Sciences. The company’s revenue model is built on providing mission-critical services and products, including water treatment, cleaning, sanitizing, and pest elimination, which are essential for operational efficiency and regulatory compliance across sectors like manufacturing, healthcare, and hospitality. Ecolab’s market position is reinforced by its strong brand portfolio, including Ecolab, Microtek, and Anios, and its extensive distribution network spanning field sales, corporate accounts, and third-party distributors. The company operates in a resilient industry with high switching costs, as its solutions are deeply integrated into clients' daily operations, ensuring recurring revenue streams. Ecolab’s focus on sustainability and innovation, such as water conservation and energy-efficient solutions, further strengthens its competitive edge in an increasingly eco-conscious market. Its global footprint and diversified customer base mitigate regional economic risks, positioning it as a stable player in the industrial materials sector.

Revenue Profitability And Efficiency

Ecolab reported revenue of $15.74 billion for the fiscal year, with net income of $2.11 billion, reflecting a robust profitability margin. The company’s diluted EPS stood at $7.37, demonstrating efficient earnings generation. Operating cash flow was strong at $2.81 billion, though capital expenditures of $994.5 million indicate ongoing investments in growth and operational infrastructure. These metrics underscore Ecolab’s ability to balance profitability with reinvestment.

Earnings Power And Capital Efficiency

Ecolab’s earnings power is evident in its consistent net income and operating cash flow, which support its capital allocation strategy. The company’s capital efficiency is reflected in its ability to generate substantial cash flows while maintaining a disciplined approach to expenditures. This balance ensures sustained growth and shareholder returns, as seen in its dividend payments and reinvestment in core business segments.

Balance Sheet And Financial Health

Ecolab’s balance sheet shows $1.26 billion in cash and equivalents against total debt of $8.28 billion, indicating a leveraged but manageable financial position. The company’s strong operating cash flow provides ample coverage for debt servicing and future investments. Its financial health is further supported by a market capitalization of $73.89 billion, reflecting investor confidence in its long-term stability.

Growth Trends And Dividend Policy

Ecolab has demonstrated steady growth, driven by its diversified product offerings and global reach. The company’s dividend policy is shareholder-friendly, with a dividend per share of $2.44, signaling a commitment to returning capital. Future growth is likely to be fueled by innovation in sustainability and expansion into emerging markets, aligning with global trends toward environmental responsibility.

Valuation And Market Expectations

With a market cap of $73.89 billion and a beta of 1.056, Ecolab is viewed as a relatively stable investment with moderate market sensitivity. The company’s valuation reflects its strong market position, consistent earnings, and growth potential. Investors likely expect continued performance driven by its essential services and strategic initiatives in sustainability and efficiency.

Strategic Advantages And Outlook

Ecolab’s strategic advantages include its global scale, diversified customer base, and focus on sustainability, which position it well for long-term growth. The outlook remains positive, supported by increasing demand for hygiene and water management solutions. The company’s ability to innovate and adapt to regulatory and environmental changes will be key to maintaining its leadership in the industrial materials sector.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount