investorscraft@gmail.com

Intrinsic Value of Ecolab Inc. (ECL)

Previous Close$266.96
Intrinsic Value
Upside potential
Previous Close
$266.96

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 industries such as foodservice, healthcare, hospitality, and manufacturing. The company operates through three primary segments: Industrial, Institutional, and Energy, offering a diversified portfolio of cleaning, sanitizing, and water treatment technologies. Ecolab’s revenue model is anchored in recurring service contracts, chemical sales, and equipment leasing, ensuring stable cash flows and high customer retention. Its market position is reinforced by a strong R&D focus, proprietary technologies, and a vast distribution network spanning over 170 countries. The company’s emphasis on sustainability and regulatory compliance aligns with growing demand for eco-friendly solutions, further solidifying its competitive edge. Ecolab’s ability to cross-sell integrated solutions across its segments enhances its value proposition, making it a preferred partner for large-scale enterprises seeking operational efficiency and risk mitigation.

Revenue Profitability And Efficiency

Ecolab reported FY 2024 revenue of $15.74 billion, with net income of $2.11 billion, reflecting a robust 13.4% net margin. Diluted EPS stood at $7.37, demonstrating consistent profitability. Operating cash flow of $2.81 billion underscores efficient working capital management, while capital expenditures of $994.5 million indicate ongoing investments in growth and innovation. The company’s ability to convert revenue into cash highlights operational discipline.

Earnings Power And Capital Efficiency

Ecolab’s earnings power is evident in its $2.11 billion net income and $7.37 diluted EPS, supported by high-margin service contracts and scalable solutions. Capital efficiency is reflected in its $2.81 billion operating cash flow, which funds both growth initiatives and shareholder returns. The company’s asset-light model and recurring revenue streams enhance return on invested capital, positioning it well for long-term value creation.

Balance Sheet And Financial Health

Ecolab maintains a solid balance sheet with $1.26 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $8.28 billion is manageable given its strong cash flow generation and investment-grade credit profile. The company’s leverage ratio remains within prudent limits, ensuring financial flexibility to navigate macroeconomic uncertainties while supporting dividend payments and share repurchases.

Growth Trends And Dividend Policy

Ecolab has demonstrated steady growth, driven by demand for hygiene and water treatment solutions, particularly in emerging markets. The company’s dividend policy is shareholder-friendly, with a $2.34 annual dividend per share, reflecting a commitment to returning capital. Future growth is expected to be fueled by acquisitions, technological advancements, and expansion into high-growth verticals such as healthcare and sustainability services.

Valuation And Market Expectations

Ecolab’s valuation reflects its premium positioning in the industrial services sector, trading at a P/E multiple aligned with its historical range. Market expectations are buoyed by its resilient business model, global footprint, and ability to capitalize on secular trends like water scarcity and infection prevention. Analysts anticipate mid-single-digit revenue growth and margin expansion as the company executes its strategic priorities.

Strategic Advantages And Outlook

Ecolab’s strategic advantages include its global scale, proprietary technologies, and deep customer relationships. The outlook remains positive, supported by tailwinds in sustainability and regulatory compliance. Risks include raw material cost volatility and geopolitical uncertainties, but the company’s diversified portfolio and operational agility position it to outperform peers over the long term.

Sources

10-K, investor presentations, 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