LIN Linde plc
Basic Materials
Price
$492.56
Intrinsic value
$102.84
Buy price
$82.28
Discount
-378.9%
DCF walkthrough
Near-term growth (g1)0.62%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $10,489,000,000.00
- Total debt
- $28,013,000,704.00
- Cash & STI
- $4,897,999,872.00
- Shares out.
- 464,523,000
Overvalued
Intrinsic value$102.82
Buy price (with MOS)$82.25
Current price$492.56
Discount to intrinsic value-379.1%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 15.3%
- Current ROE
- 18.0%
- Minimum ROE
- 10.4%
Debt quality
MODERATE- Debt / Equity
- 0.73x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.45x
Technical chart
Confluence: DOWNTREND (2/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 38.5%
- Public economic interest
- 96.2%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.