As of 2024-10-03, the Intrinsic Value of Linamar Corp (LNR.TO) is 87.84 CAD. This LNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.78 CAD, the upside of Linamar Corp is 37.70%.

The range of the Intrinsic Value is 70.86 - 112.46 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	70.86 - 112.46	87.84	37.7%
DCF (Growth 10y)	90.39 - 137.92	109.86	72.3%
DCF (EBITDA 5y)	76.02 - 103.75	83.12	30.3%
DCF (EBITDA 10y)	94.20 - 129.14	105.11	64.8%
Fair Value	49.02 - 49.02	49.02	-23.15%
P/E	115.43 - 197.44	157.37	146.7%
EV/EBITDA	71.67 - 163.59	83.41	30.8%
EPV	52.99 - 74.14	63.57	-0.3%
DDM - Stable	58.11 - 109.57	83.84	31.5%
DDM - Multi	64.71 - 97.23	77.87	22.1%