LNR.TO
Linamar Corp
Price:  
65.19 
CAD
Volume:  
21,004
Canada | Auto Components

LNR.TO DCF Valuation - Growth Exit 5Y

11.2 %
Upside

What is the DCF valuation of LNR.TO?

The Discounted Cash Flow (DCF) valuation of Linamar Corp (LNR.TO) is 72.50 CAD. With the latest stock price at 65.19 CAD, the upside of Linamar Corp based on DCF is 11.2%.

Is LNR.TO a buy or a sell?

Based on the latest price of 65.19 CAD and our DCF valuation, Linamar Corp (LNR.TO) is a buy. Buying LNR.TO stocks now will result in a potential gain of 11.2%.

Range Selected
WACC / Discount Rate6.3% - 8.1%7.2%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price50.49 - 119.8272.50
Upside-22.6% - 83.8%11.2%
65.19 CAD
Stock Price
72.50 CAD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

LNR.TO DCF Valuation: Revenue & Expenses Forecast

(CAD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue10,58210,33010,66611,75812,05712,298
% Growth
9%-2%3%10%3%2%
Cost of goods sold(9,078)(8,862)(9,150)(10,086)(10,343)(10,550)
% of Revenue86%86%86%86%86%86%
Selling, G&A expenses(588)(574)(593)(654)(670)(684)
% of Revenue6%6%6%6%6%6%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(440)(429)(443)(489)(501)(511)
% of Revenue4%4%4%4%4%4%
Tax expense(218)(118)(122)(135)(138)(141)
Tax rate46%25%25%25%25%25%
Net profit258346358394404412
% Margin2%3%3%3%3%3%