investorscraft@gmail.com

Intrinsic ValueLinde plc (LIN.SW)

Previous CloseCHF203.10
Intrinsic Value
Upside potential
Previous Close
CHF203.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 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 the industrial gases and engineering sector, serving diverse industries such as healthcare, refining, manufacturing, and electronics. The company generates revenue through the production and distribution of essential gases like oxygen, nitrogen, hydrogen, and specialty gases, alongside designing and constructing turnkey process plants. Its vertically integrated model ensures stable demand across cyclical end markets, reinforcing its competitive moat. Linde operates in over 100 countries, leveraging scale efficiencies and long-term contracts to maintain pricing power. The company’s technological expertise in gas applications and plant engineering further solidifies its position as a critical supplier to high-growth sectors like clean energy and semiconductors. Strategic partnerships with blue-chip industrial clients enhance its recurring revenue base, while innovation in sustainability-driven solutions positions it favorably in the transition to low-carbon economies.

Revenue Profitability And Efficiency

In FY 2022, Linde reported revenue of CHF 33.4 billion, with net income of CHF 4.1 billion, reflecting a robust 12.4% net margin. Operating cash flow stood at CHF 8.9 billion, underscoring strong cash conversion. Capital expenditures of CHF 3.2 billion were directed toward growth initiatives and maintenance, yielding efficient asset utilization. The company’s disciplined cost management and pricing strategies supported margin resilience despite inflationary pressures.

Earnings Power And Capital Efficiency

Linde’s diluted EPS of CHF 8.23 highlights its earnings strength, driven by high-margin gas sales and stable plant operations. The company’s capital-light engineering segment complements its asset-intensive gas business, optimizing ROIC. Free cash flow generation after capex (CHF 5.7 billion) demonstrates efficient reinvestment and supports shareholder returns. Linde’s global footprint and contract structures ensure predictable cash flows, enhancing capital allocation flexibility.

Balance Sheet And Financial Health

Linde maintains a solid balance sheet with CHF 5.4 billion in cash and equivalents against total debt of CHF 17.9 billion, reflecting a prudent leverage profile. The company’s investment-grade credit rating and ample liquidity provide resilience. Debt maturity schedules are well-laddered, minimizing refinancing risks. Strong cash flow coverage ensures sustainable debt servicing and capacity for strategic investments.

Growth Trends And Dividend Policy

Linde’s growth is underpinned by demand for industrial gases in emerging markets and clean energy applications. The company has consistently raised dividends, with a CHF 4.99 per share payout in FY 2022, supported by a 40-50% free cash flow payout target. Share repurchases further enhance total returns. Long-term contracts and pricing escalators provide visibility into organic growth.

Valuation And Market Expectations

With a market cap of CHF 103.1 billion, Linde trades at a premium reflective of its industry leadership and defensive qualities. Investors value its stable cash flows, growth in hydrogen economies, and margin resilience. The low beta (0) indicates minimal correlation to broader market volatility, appealing to risk-averse capital.

Strategic Advantages And Outlook

Linde’s scale, technological edge, and global diversification position it to capitalize on secular trends like decarbonization and electrification. Strategic investments in hydrogen infrastructure and carbon capture align with regulatory tailwinds. The company’s outlook remains positive, with disciplined M&A and organic projects driving mid-single-digit revenue growth. Execution risks include energy cost volatility and geopolitical supply chain disruptions.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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