LNR.TO
Linamar Corp
Price:  
65.90 
CAD
Volume:  
21,004.00
Canada | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNR.TO Intrinsic Value

10.00 %
Upside

What is the intrinsic value of LNR.TO?

As of 2025-07-05, the Intrinsic Value of Linamar Corp (LNR.TO) is 72.50 CAD. This LNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.90 CAD, the upside of Linamar Corp is 10.00%.

The range of the Intrinsic Value is 50.49 - 119.82 CAD

Is LNR.TO undervalued or overvalued?

Based on its market price of 65.90 CAD and our intrinsic valuation, Linamar Corp (LNR.TO) is undervalued by 10.00%.

65.90 CAD
Stock Price
72.50 CAD
Intrinsic Value
Intrinsic Value Details

LNR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.49 - 119.82 72.50 10.0%
DCF (Growth 10y) 48.06 - 103.19 65.74 -0.2%
DCF (EBITDA 5y) 55.92 - 98.10 76.51 16.1%
DCF (EBITDA 10y) 62.70 - 108.49 84.25 27.8%
Fair Value 21.52 - 21.52 21.52 -67.34%
P/E 67.41 - 89.19 78.11 18.5%
EV/EBITDA 77.28 - 149.33 102.76 55.9%
EPV 98.87 - 133.51 116.19 76.3%
DDM - Stable 31.11 - 80.98 56.04 -15.0%
DDM - Multi 47.41 - 98.42 64.26 -2.5%

LNR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,941.48
Beta 1.15
Outstanding shares (mil) 59.81
Enterprise Value (mil) 5,230.66
Market risk premium 5.10%
Cost of Equity 9.23%
Cost of Debt 5.00%
WACC 7.20%