Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Lincoln Electric Holdings, Inc. (LECO)

Previous Close$206.10
Intrinsic Value$95.51
Upside potential  -54%
Previous Close
$206.10
Intrinsic Value
$95.51
Potential        
-54%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %16.3NaN
Revenue, $3761NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3149NaN
Operating income, $m612NaN
EBITDA, $m690NaN
Interest expense (income), $mNaN
Earnings before tax, $m593NaN
Tax expense, $m121NaN
Net income, $m472NaN

BALANCE SHEET

Cash and short-term investments, $m197NaN
Total assets, $m3181NaN
Adjusted assets (=assets-cash), $m2983NaN
Average production assets, $m1252NaN
Working capital, $m705NaN
Total debt, $m1121NaN
Total liabilities, $m2147NaN
Total equity, $m1034NaN
Debt-to-equity ratio1.085NaN
Adjusted equity ratio0.284NaN

CASH FLOW

Net income, $m472NaN
Depreciation, amort., depletion, $m78NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m383NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-69NaN
Free cash flow, $m452NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m705
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount