LNR.TO
Linamar Corp
Price:  
67.35 
CAD
Volume:  
169,780.00
Canada | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNR.TO Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Linamar Corp (LNR.TO) is 95.54 CAD. This LNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.35 CAD, the upside of Linamar Corp is %.

The range of the Intrinsic Value is 64.36 - 172.56 CAD

67.35 CAD
Stock Price
95.54 CAD
Intrinsic Value
Intrinsic Value Details

LNR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.36 - 172.56 95.54 41.9%
DCF (Growth 10y) 104.37 - 258.47 149.06 121.3%
DCF (EBITDA 5y) 78.80 - 110.28 88.46 31.4%
DCF (EBITDA 10y) 106.97 - 154.55 123.33 83.1%
Fair Value 39.89 - 39.89 39.89 -40.77%
P/E 81.59 - 155.10 129.64 92.5%
EV/EBITDA 72.32 - 134.92 87.23 29.5%
EPV 55.94 - 80.52 68.23 1.3%
DDM - Stable 60.75 - 171.15 115.95 72.2%
DDM - Multi 86.27 - 188.86 118.42 75.8%

LNR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,143.92
Beta 1.32
Outstanding shares (mil) 61.53
Enterprise Value (mil) 5,151.55
Market risk premium 5.10%
Cost of Equity 9.69%
Cost of Debt 4.25%
WACC 8.14%