As of 2025-11-06, the Intrinsic Value of Linde PLC (LIN) is 405.21 USD. This Linde valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 418.23 USD, the upside of Linde PLC is -3.10%.
The range of the Intrinsic Value is 258.84 - 881.13 USD
Based on its market price of 418.23 USD and our intrinsic valuation, Linde PLC (LIN) is overvalued by 3.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 258.84 - 881.13 | 405.21 | -3.1% |
| DCF (Growth 10y) | 294.49 - 915.37 | 441.79 | 5.6% |
| DCF (EBITDA 5y) | 296.78 - 415.45 | 375.08 | -10.3% |
| DCF (EBITDA 10y) | 321.52 - 469.08 | 408.25 | -2.4% |
| Fair Value | 357.96 - 357.96 | 357.96 | -14.41% |
| P/E | 224.38 - 437.57 | 328.94 | -21.3% |
| EV/EBITDA | 233.23 - 354.80 | 306.97 | -26.6% |
| EPV | 169.51 - 243.43 | 206.47 | -50.6% |
| DDM - Stable | 143.15 - 541.12 | 342.13 | -18.2% |
| DDM - Multi | 227.24 - 644.57 | 333.32 | -20.3% |
| Market Cap (mil) | 196,112.23 |
| Beta | 0.42 |
| Outstanding shares (mil) | 468.91 |
| Enterprise Value (mil) | 217,246.23 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.69% |
| Cost of Debt | 4.25% |
| WACC | 8.14% |