ECL · Ecolab Inc.
$283.652026-07-21Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$23
-91.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($14 · $24) Analysts Range ($275 · $345) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $15.3B | — | 14.1% | 18.3% | $1.8B | $394MM | $2.2B | 8.1% | — | 11.5% | $15.4B | $4.84 | — |
| 2024.Q4 | $15.3B | 0.0% | 14.1% | 17.1% | $1.8B | $694MM | $2.5B | 8.9% | — | 11.7% | $15.2B | $4.84 | — |
| 2025.Q1 | $15.7B | 2.7% | 16.6% | 19.1% | $2.1B | $307MM | $2.4B | 8.5% | — | 13.8% | $15.5B | $7.45 | — |
| 2025.Q4 | $15.7B | 0.0% | 16.6% | 17.8% | $2.1B | −$2.2B | −$57MM | 8.8% | — | 12.8% | $18.0B | $7.45 | — |
| 2026.Q1 | $16.5B | 4.5% | 17.5% | 18.2% | $2.4B | −$2.3B | $64MM | 8.3% | — | 12.8% | $18.8B | $7.42 | 28.0 |
| italics below = DCF projection · 10yr Rev CAGR: 5.1% |
| 2027.Q1 | $18.0B | +9.7% | 17.5% | 18.4% | $2.6B | −$8.0B | −$5.4B | 8.2% | −$5.0B | 11.3% | $26.7B | $9.08 | 31.2 |
| 2028.Q1 | $19.2B | +6.6% | 16.5% | 18.6% | $2.6B | −$2.8B | −$200MM | 8.3% | −$170MM | 9.2% | $29.5B | $9.11 | 31.1 |
| 2029.Q1 | $20.2B | +5.0% | 15.5% | 18.7% | $2.5B | −$1.5B | $1.1B | 8.3% | $845MM | 8.4% | $31.0B | $8.97 | 31.6 |
| 2030.Q1 | $21.1B | +4.5% | 14.5% | 18.9% | $2.5B | −$1.2B | $1.3B | 8.3% | $956MM | 7.9% | $32.2B | $8.76 | 32.4 |
| 2031.Q1 | $22.0B | +4.3% | 12.6% | 19.1% | $2.2B | −$1.2B | $1.1B | 8.4% | $719MM | 6.8% | $33.3B | $7.88 | 36.0 |
|
| Term. Yr+ | $28.1B | 4.1% | 12.6% | 20.0% | $2.8B | −$1.3B | $1.5B | 8.6% | $14.7B | 8.6% | — | — | — |
Active scenario IV: $23 (-91.8% vs market)