investorscraft@gmail.com

Intrinsic ValueLineage, Inc. (LINE)

Previous Close$35.71
Intrinsic Value
Upside potential
Previous Close
$35.71

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

Lineage, Inc. operates in the industrial real estate sector, specializing in temperature-controlled logistics and supply chain solutions. The company provides critical infrastructure for perishable goods, serving industries such as food and beverage, pharmaceuticals, and agriculture. Its revenue model is anchored in long-term leases and value-added services, including inventory management and transportation coordination, positioning it as a key player in the cold storage market. Lineage’s extensive network of facilities across strategic locations enhances its competitive edge, enabling it to cater to global clients with efficiency and scalability. The company’s focus on automation and sustainability further strengthens its market position, aligning with evolving industry demands for energy-efficient and technologically advanced logistics solutions.

Revenue Profitability And Efficiency

Lineage reported revenue of $5.34 billion for FY 2024, reflecting its robust operational scale. However, the company posted a net loss of $664 million, with diluted EPS at -$3.48, indicating significant challenges in profitability. Operating cash flow stood at $703 million, but high capital expenditures of $691 million suggest aggressive reinvestment, potentially impacting near-term cash reserves.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in converting revenue to profit, possibly due to high operational costs or debt servicing. Operating cash flow, while positive, is heavily offset by capital expenditures, indicating a capital-intensive business model. This dynamic raises questions about sustainable earnings power without further optimization or debt restructuring.

Balance Sheet And Financial Health

Lineage’s balance sheet shows $173 million in cash and equivalents against total debt of $6.88 billion, signaling high leverage. The debt burden may constrain financial flexibility, though the company’s asset-heavy model could provide collateral support. Investors should monitor debt maturity profiles and refinancing risks closely.

Growth Trends And Dividend Policy

Despite profitability challenges, Lineage maintains a dividend payout of $1.435 per share, suggesting a commitment to shareholder returns. Growth prospects hinge on expanding its logistics network and improving operational efficiency. The dividend sustainability will depend on cash flow generation and debt management in coming periods.

Valuation And Market Expectations

The market likely prices Lineage based on its asset base and long-term lease revenue streams, though negative earnings weigh on valuation multiples. Investors may focus on cash flow potential and industry tailwinds, such as rising demand for cold storage, to justify current valuations.

Strategic Advantages And Outlook

Lineage’s strategic advantages include its extensive facility network and technological investments in automation. The outlook depends on balancing growth investments with profitability improvements. Success in reducing leverage and enhancing operational efficiency could position the company for recovery, though macroeconomic and interest rate risks remain key watchpoints.

Sources

Company filings, investor presentations

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