As of 2025-01-21, the Intrinsic Value of Linamar Corp (LNR.TO) is
89.49 CAD. This LNR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.81 CAD, the upside of Linamar Corp is
54.80%.
The range of the Intrinsic Value is 73.68 - 111.93 CAD
89.49 CAD
Intrinsic Value
LNR.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.68 - 111.93 |
89.49 |
54.8% |
| DCF (Growth 10y) |
98.09 - 143.31 |
116.85 |
102.1% |
| DCF (EBITDA 5y) |
79.74 - 124.97 |
92.79 |
60.5% |
| DCF (EBITDA 10y) |
101.03 - 151.65 |
116.93 |
102.3% |
| Fair Value |
48.31 - 48.31 |
48.31 |
-16.44% |
| P/E |
112.64 - 186.65 |
152.59 |
163.9% |
| EV/EBITDA |
76.78 - 126.48 |
93.68 |
62.1% |
| EPV |
58.97 - 78.36 |
68.66 |
18.8% |
| DDM - Stable |
58.28 - 107.24 |
82.76 |
43.2% |
| DDM - Multi |
69.27 - 100.68 |
82.17 |
42.1% |
LNR.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,559.94 |
| Beta |
1.53 |
| Outstanding shares (mil) |
61.58 |
| Enterprise Value (mil) |
5,203.32 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.36% |
| Cost of Debt |
5.00% |
| WACC |
8.16% |