investorscraft@gmail.com

Intrinsic ValueLinamar Corporation (LNR.TO)

Previous Close$86.32
Intrinsic Value
Upside potential
Previous Close
$86.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Linamar Corporation operates as a diversified industrial manufacturer with a strong presence in the automotive and industrial sectors. Its Mobility segment specializes in precision-machined components and systems for transmissions, engines, and drivelines, serving global automotive OEMs and commercial vehicle markets. The Industrial segment focuses on mobile equipment like scissor lifts and telehandlers for construction, alongside agricultural harvesting solutions. Linamar’s strategic alliance with Ballard Power Systems enhances its position in fuel cell powertrains, targeting the growing demand for clean energy in transportation. The company’s vertically integrated operations and global footprint provide resilience against regional market fluctuations. Its expertise in engineered metallic components and diversified end-market exposure positions it as a key supplier in both automotive and industrial applications. Linamar’s focus on innovation, particularly in fuel cell technology, aligns with industry shifts toward electrification and sustainability, reinforcing its competitive edge.

Revenue Profitability And Efficiency

Linamar reported revenue of CAD 10.58 billion for the fiscal year, with net income of CAD 258.3 million, reflecting a net margin of approximately 2.4%. Operating cash flow stood at CAD 1.25 billion, demonstrating robust cash generation. Capital expenditures of CAD 532.6 million indicate ongoing investments in capacity and technology, supporting future growth. The company’s ability to convert revenue into cash underscores operational efficiency despite margin pressures in the automotive sector.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 4.19 highlights Linamar’s earnings capability, though cyclical industry dynamics may impact consistency. The company’s capital allocation balances reinvestment with shareholder returns, as seen in its CAD 1.00 per share dividend. Its partnership with Ballard Power Systems signals strategic capital deployment toward high-growth areas like fuel cell technology, potentially enhancing long-term returns.

Balance Sheet And Financial Health

Linamar maintains a solid liquidity position with CAD 1.05 billion in cash and equivalents, against total debt of CAD 2.29 billion. The debt level is manageable given its strong cash flow generation and diversified revenue streams. The balance sheet supports both operational flexibility and strategic initiatives, though leverage metrics should be monitored amid industry volatility.

Growth Trends And Dividend Policy

Revenue growth is tied to automotive production cycles and industrial demand, with potential upside from fuel cell collaborations. The dividend yield, while modest, reflects a commitment to returning capital to shareholders. Linamar’s growth strategy emphasizes technological innovation and market expansion, particularly in sustainable mobility solutions.

Valuation And Market Expectations

With a market cap of CAD 3.63 billion and a beta of 1.47, Linamar is viewed as a higher-risk play within the auto parts sector. The valuation reflects expectations for cyclical recovery and long-term gains from electrification trends. Investors appear to price in both operational execution risks and growth opportunities in alternative powertrains.

Strategic Advantages And Outlook

Linamar’s strengths lie in its engineering expertise, global supply chain, and diversification across automotive and industrial markets. The company is well-positioned to benefit from automotive electrification and infrastructure investment trends. However, macroeconomic headwinds and competitive pressures remain key challenges. Its partnership-driven approach to fuel cell technology could differentiate it in the evolving mobility landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount