investorscraft@gmail.com

Intrinsic Value of Ecolab Inc. (ECL)

Previous Close$222.34
Intrinsic Value
Upside potential
Previous Close
$222.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %11.4NaN
Revenue, $14188NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m12625NaN
Operating income, $m1563NaN
EBITDA, $m2501NaN
Interest expense (income), $mNaN
Earnings before tax, $m1326NaN
Tax expense, $m235NaN
Net income, $m1092NaN

BALANCE SHEET

Cash and short-term investments, $m599NaN
Total assets, $m21464NaN
Adjusted assets (=assets-cash), $m20866NaN
Average production assets, $m15282NaN
Working capital, $m1284NaN
Total debt, $m8580NaN
Total liabilities, $m14206NaN
Total equity, $m7259NaN
Debt-to-equity ratio1.182NaN
Adjusted equity ratio0.343NaN

CASH FLOW

Net income, $m1092NaN
Depreciation, amort., depletion, $m939NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1788NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-711NaN
Free cash flow, $m2499NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1284
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount