LIN · Linde plc
$502.602026-05-17Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Industrial Gases
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$55
-89.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($51 · $94) Analysts Range ($490 · $550) 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 |
|---|
| 2021.Q4 | $30.8B | — | 17.2% | 24.2% | $4.0B | $2.7B | $6.7B | 6.2% | — | 7.2% | $55.7B | $8.16 | — |
| 2022.Q4 | $33.4B | 8.3% | 19.4% | 25.1% | $4.8B | $959MM | $5.8B | 7.5% | — | 8.9% | $52.7B | $8.85 | — |
| 2023.Q4 | $32.9B | -1.5% | 24.7% | 22.2% | $6.3B | −$1.6B | $4.7B | 7.2% | — | 11.7% | $54.7B | $13.23 | — |
| 2024.Q4 | $33.0B | 0.5% | 26.0% | 22.9% | $6.6B | −$963MM | $5.7B | 7.9% | — | 12.1% | $55.1B | $14.01 | — |
| 2025.Q4 | $34.0B | 3.0% | 26.3% | 21.8% | $7.0B | −$2.2B | $4.8B | 7.8% | — | 12.1% | $60.2B | $14.81 | 26.4 |
| italics below = DCF projection · 10yr Rev CAGR: 6.3% |
| 2026.Q4 | $35.6B | +4.6% | 26.3% | 21.6% | $7.3B | −$1.5B | $5.8B | 7.7% | $5.4B | 12.0% | $61.7B | $15.63 | 32.2 |
| 2027.Q4 | $37.3B | +4.9% | 23.5% | 21.4% | $6.9B | −$2.0B | $4.9B | 7.8% | $4.2B | 11.0% | $63.7B | $14.72 | 34.1 |
| 2028.Q4 | $39.5B | +5.9% | 20.8% | 21.3% | $6.5B | −$3.1B | $3.4B | 7.9% | $2.7B | 9.9% | $66.7B | $13.80 | 36.4 |
| 2029.Q4 | $43.3B | +9.7% | 18.1% | 21.1% | $6.2B | −$5.5B | $697MM | 8.0% | $515MM | 8.9% | $72.2B | $13.17 | 38.2 |
| 2030.Q4 | $47.1B | +8.7% | 12.6% | 20.9% | $4.7B | −$5.7B | −$1.0B | 8.1% | −$686MM | 6.2% | $77.9B | $9.98 | 50.4 |
|
| Term. Yr+ | $65.4B | 4.1% | 12.6% | 20.0% | $6.6B | −$3.1B | $3.4B | 8.6% | $35.0B | 8.6% | — | — | — |
Active scenario IV: $55 (-89.1% vs market)