investorscraft@gmail.com

Intrinsic ValueLinde plc (LIN.DE)

Previous Close382.00
Intrinsic Value
Upside potential
Previous Close
382.00

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 is a global leader in industrial gases and engineering, serving diverse industries such as healthcare, energy, manufacturing, and chemicals. The company generates revenue through the production and distribution of atmospheric and process gases, including oxygen, nitrogen, hydrogen, and specialty gases, alongside designing and constructing turnkey process plants. Its vertically integrated operations and extensive geographic footprint position it as a critical supplier to high-growth sectors like clean energy and electronics. Linde’s competitive edge stems from its long-term contracts, technological expertise in gas applications, and economies of scale in production and logistics. The company’s strategic focus on sustainability, particularly in hydrogen and carbon capture, aligns with global decarbonization trends, reinforcing its market leadership. With a reputation for reliability and innovation, Linde maintains strong relationships with blue-chip customers, ensuring stable cash flows and a defensible market position.

Revenue Profitability And Efficiency

Linde reported revenue of €33.0 billion in its latest fiscal year, with net income reaching €6.6 billion, reflecting robust profitability. The company’s operating cash flow of €9.4 billion underscores its ability to convert sales into cash efficiently, while capital expenditures of €4.5 billion indicate ongoing investments in growth and operational infrastructure. Its diluted EPS of €13.62 highlights strong earnings power, supported by disciplined cost management and pricing strategies.

Earnings Power And Capital Efficiency

Linde’s earnings are underpinned by high-margin industrial gas sales and long-term contracts, ensuring predictable revenue streams. The company’s capital efficiency is evident in its ability to generate substantial free cash flow, which funds dividends, debt reduction, and strategic acquisitions. Its diversified customer base and focus on high-value applications, such as electronics and healthcare, further enhance its earnings resilience.

Balance Sheet And Financial Health

Linde maintains a solid balance sheet with €4.9 billion in cash and equivalents, providing liquidity for operations and growth initiatives. Total debt stands at €21.6 billion, but the company’s strong cash flow generation and investment-grade credit rating mitigate refinancing risks. Its prudent financial management ensures flexibility to navigate macroeconomic uncertainties while supporting shareholder returns.

Growth Trends And Dividend Policy

Linde’s growth is driven by demand for industrial gases in emerging markets and clean energy applications, such as hydrogen. The company has a consistent dividend policy, with a payout of €5.11 per share, reflecting its commitment to returning capital to shareholders. Strategic investments in sustainability and technology are expected to sustain long-term growth, supported by its global infrastructure.

Valuation And Market Expectations

With a market capitalization of €190.3 billion and a beta of 1.01, Linde is valued as a stable, low-volatility investment. The market prices in its leadership in industrial gases and growth potential in hydrogen and carbon capture. Its premium valuation reflects confidence in its ability to deliver consistent earnings and capitalize on decarbonization trends.

Strategic Advantages And Outlook

Linde’s strategic advantages include its global scale, technological expertise, and focus on sustainability, positioning it to benefit from the energy transition. The company’s outlook remains positive, supported by secular growth in healthcare, electronics, and clean energy. Its ability to innovate and adapt to regulatory and market shifts ensures long-term competitiveness and value creation for stakeholders.

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