As of 2025-05-22, the Intrinsic Value of Linamar Corp (LNR.TO) is 76.63 CAD. This LNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.78 CAD, the upside of Linamar Corp is 24.00%.
The range of the Intrinsic Value is 54.63 - 121.90 CAD
Based on its market price of 61.78 CAD and our intrinsic valuation, Linamar Corp (LNR.TO) is undervalued by 24.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.63 - 121.90 | 76.63 | 24.0% |
| DCF (Growth 10y) | 51.94 - 104.95 | 69.42 | 12.4% |
| DCF (EBITDA 5y) | 57.89 - 93.65 | 75.82 | 22.7% |
| DCF (EBITDA 10y) | 65.75 - 104.54 | 84.58 | 36.9% |
| Fair Value | 21.49 - 21.49 | 21.49 | -65.22% |
| P/E | 65.24 - 78.65 | 70.39 | 13.9% |
| EV/EBITDA | 73.05 - 141.03 | 99.54 | 61.1% |
| EPV | 105.22 - 134.64 | 119.93 | 94.1% |
| DDM - Stable | 32.88 - 81.02 | 56.95 | -7.8% |
| DDM - Multi | 50.70 - 98.49 | 67.08 | 8.6% |
| Market Cap (mil) | 3,700.62 |
| Beta | 1.12 |
| Outstanding shares (mil) | 59.90 |
| Enterprise Value (mil) | 4,989.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.96% |
| Cost of Debt | 5.00% |
| WACC | 6.96% |