LNR.TO
Linamar Corp
Price:  
61.78 
CAD
Volume:  
21,004.00
Canada | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNR.TO Intrinsic Value

24.00 %
Upside

What is the intrinsic value of LNR.TO?

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

Is LNR.TO undervalued or overvalued?

Based on its market price of 61.78 CAD and our intrinsic valuation, Linamar Corp (LNR.TO) is undervalued by 24.00%.

61.78 CAD
Stock Price
76.63 CAD
Intrinsic Value
Intrinsic Value Details

LNR.TO Intrinsic Value - Valuation Summary

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%

LNR.TO Intrinsic Value - Key Valuation Metrics

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%