investorscraft@gmail.com

Intrinsic Value of Linde plc (LIN)

Previous Close$468.78
Intrinsic Value
Upside potential
Previous Close
$468.78

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

Linde plc operates as a global leader in the industrial gases and engineering sector, providing atmospheric, process, and specialty gases to a diverse range of industries, including healthcare, chemicals, energy, and manufacturing. The company generates revenue through long-term contracts, on-site gas production, and merchant sales, ensuring stable cash flows. Linde’s vertically integrated model, spanning production, distribution, and application technologies, strengthens its competitive moat. With a presence in over 100 countries, Linde holds a dominant market position, supported by its scale, technological expertise, and strategic partnerships. The company’s focus on sustainability, including hydrogen and carbon capture initiatives, aligns with global decarbonization trends, further solidifying its industry leadership. Linde’s diversified customer base and high barriers to entry in its core markets mitigate cyclical risks, making it a resilient player in the industrial sector.

Revenue Profitability And Efficiency

Linde reported revenue of $33.0 billion for FY 2024, with net income of $6.6 billion, reflecting a robust 19.9% net margin. The company’s operating cash flow of $9.4 billion underscores strong operational efficiency, while capital expenditures of $4.5 billion indicate disciplined reinvestment. Linde’s ability to convert revenue into cash at scale highlights its pricing power and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of $13.62 demonstrates Linde’s earnings strength, supported by high-margin contracts and operational leverage. The company’s capital efficiency is evident in its ability to generate significant free cash flow ($4.9 billion after capex), which funds growth initiatives and shareholder returns. Linde’s return on invested capital consistently outperforms industry peers, reflecting superior asset utilization.

Balance Sheet And Financial Health

Linde maintains a solid balance sheet with $4.9 billion in cash and equivalents, offset by $22.6 billion in total debt. The company’s leverage is manageable given its stable cash flows and investment-grade credit rating. Strong liquidity and access to capital markets provide flexibility for strategic investments and M&A.

Growth Trends And Dividend Policy

Linde’s growth is driven by secular demand for industrial gases, particularly in healthcare and clean energy. The company’s $5.55 annual dividend per share, coupled with share repurchases, reflects a commitment to returning capital to shareholders. Linde’s dividend yield and payout ratio remain sustainable, supported by predictable cash flows.

Valuation And Market Expectations

Linde trades at a premium valuation, reflecting its industry leadership, defensive qualities, and growth potential in hydrogen and carbon capture. Market expectations are anchored to steady mid-single-digit revenue growth and margin expansion, with upside from energy transition tailwinds.

Strategic Advantages And Outlook

Linde’s scale, technological edge, and global footprint position it to capitalize on industrial gas demand and decarbonization trends. Strategic investments in hydrogen infrastructure and carbon-neutral solutions enhance long-term growth prospects. The company’s outlook remains positive, with stable end-market demand and pricing power supporting earnings resilience.

Sources

Company 10-K, investor presentations, 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