LIN · Linde plc
$519.622026-07-21Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Industrial Gases
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$63
-88.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($56 · $101) Analysts Range ($525 · $600) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $32.9B | — | 24.7% | 22.3% | $6.3B | −$1.1B | $5.3B | 7.3% | — | 11.6% | $54.3B | $13.29 | — |
| 2024.Q4 | $32.9B | 0.0% | 24.7% | 22.9% | $6.2B | −$963MM | $5.3B | 7.9% | — | 11.4% | $55.1B | $13.29 | — |
| 2025.Q1 | $33.0B | 0.5% | 26.0% | 23.2% | $6.6B | −$1.3B | $5.3B | 7.7% | — | 11.8% | $56.6B | $14.08 | — |
| 2025.Q4 | $33.0B | 0.0% | 26.0% | 21.8% | $6.7B | −$2.2B | $4.5B | 7.8% | — | 11.5% | $60.2B | $14.08 | — |
| 2026.Q1 | $34.7B | 5.0% | 28.8% | 22.0% | $7.8B | −$2.4B | $5.4B | 7.4% | — | 12.9% | $60.9B | $15.28 | 24.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5.6% |
| 2027.Q1 | $36.4B | +5.0% | 28.8% | 21.8% | $8.2B | −$1.4B | $6.8B | 7.5% | $6.3B | 13.3% | $62.4B | $17.57 | 29.6 |
| 2028.Q1 | $38.3B | +5.2% | 25.6% | 21.6% | $7.7B | −$1.9B | $5.7B | 7.6% | $5.0B | 12.1% | $64.3B | $16.44 | 31.6 |
| 2029.Q1 | $40.9B | +6.8% | 22.3% | 21.4% | $7.2B | −$3.3B | $3.8B | 7.7% | $3.1B | 10.9% | $67.6B | $15.37 | 33.8 |
| 2030.Q1 | $43.8B | +7.1% | 19.1% | 21.2% | $6.6B | −$4.4B | $2.1B | 7.8% | $1.6B | 9.4% | $72.1B | $14.10 | 36.9 |
| 2031.Q1 | $46.6B | +6.6% | 12.6% | 21.0% | $4.6B | −$4.6B | $46MM | 7.9% | $32MM | 6.2% | $76.7B | $9.93 | 52.3 |
|
| Term. Yr+ | $62.3B | 4.1% | 12.6% | 20.0% | $6.3B | −$3.0B | $3.3B | 8.6% | $33.7B | 8.6% | — | — | — |
Active scenario IV: $63 (-88.0% vs market)