
Ecolab Inc
NYSE:ECL

Intrinsic Value
The intrinsic value of one
ECL
stock under the Base Case scenario is
184.38
USD.
Compared to the current market price of 250.24 USD,
Ecolab Inc
is
Overvalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ecolab Inc
Fundamental Analysis

Elevated raw material and logistics costs, especially in chemicals and packaging, could continue pressuring Ecolab’s margins and limit its ability to pass along higher prices to customers, threatening profitability.
Ecolab’s large installed base and reputation for dependable, high-quality solutions create a strong customer lock-in, reinforcing its pricing power and enabling robust recurring revenue streams.

Revenue & Expenses Breakdown
Ecolab Inc
Balance Sheet Decomposition
Ecolab Inc
Current Assets | 6B |
Cash & Short-Term Investments | 1.3B |
Receivables | 3B |
Other Current Assets | 1.7B |
Non-Current Assets | 16.4B |
PP&E | 4.5B |
Intangibles | 11.2B |
Other Non-Current Assets | 670.4m |
Free Cash Flow Analysis
Ecolab Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Ecolab Inc
Revenue
|
15.7B
USD
|
Cost of Revenue
|
-8.9B
USD
|
Gross Profit
|
6.8B
USD
|
Operating Expenses
|
-4.2B
USD
|
Operating Income
|
2.6B
USD
|
Other Expenses
|
-506.4m
USD
|
Net Income
|
2.1B
USD
|
ECL Profitability Score
Profitability Due Diligence
Ecolab Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Ecolab Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
ECL Solvency Score
Solvency Due Diligence
Ecolab Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Ecolab Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ECL Price Targets Summary
Ecolab Inc
According to Wall Street analysts, the average 1-year price target for
ECL
is 294.13 USD
with a low forecast of 235.29 USD and a high forecast of 328.65 USD.
Dividends
Current shareholder yield for ECL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ECL
stock under the Base Case scenario is
184.38
USD.
Compared to the current market price of 250.24 USD,
Ecolab Inc
is
Overvalued by 26%.