As of 2025-05-09, the Intrinsic Value of Linamar Corp (LNR.TO) is 77.95 CAD. This LNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.08 CAD, the upside of Linamar Corp is 46.80%.
The range of the Intrinsic Value is 61.38 - 104.27 CAD
Based on its market price of 53.08 CAD and our intrinsic valuation, Linamar Corp (LNR.TO) is undervalued by 46.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.38 - 104.27 | 77.95 | 46.8% |
| DCF (Growth 10y) | 61.85 - 100.26 | 76.78 | 44.6% |
| DCF (EBITDA 5y) | 56.58 - 98.77 | 72.60 | 36.8% |
| DCF (EBITDA 10y) | 63.00 - 104.93 | 79.01 | 48.8% |
| Fair Value | 21.56 - 21.56 | 21.56 | -59.39% |
| P/E | 58.98 - 74.42 | 67.52 | 27.2% |
| EV/EBITDA | 59.65 - 144.55 | 89.80 | 69.2% |
| EPV | 107.58 - 148.06 | 127.82 | 140.8% |
| DDM - Stable | 28.80 - 61.88 | 45.34 | -14.6% |
| DDM - Multi | 44.90 - 76.97 | 56.87 | 7.1% |
| Market Cap (mil) | 3,179.49 |
| Beta | 1.10 |
| Outstanding shares (mil) | 59.90 |
| Enterprise Value (mil) | 4,417.41 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.87% |
| Cost of Debt | 5.00% |
| WACC | 6.69% |