Linde plc

LIN US Materials Industrial Gases
S&P 500 Nasdaq 100
$466.22
+1.00%
Delayed · cached 15 min

Fair value analysis

LIN
Linde plc
MaterialsIndustrial Gases
$466.22
Close used for this calculation
$263.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability21/25
Returns10/25
Balance Sheet10/25
Efficiency9/25
Growth9/25
Good
Quality radar
50Prof.21/25Ret.10/25Eff.9/25B.Sht10/25Growth9/25

Consensus fair value

$263.16
Above FV
▼ -43.6% against the close used
Model range $166.32 – $394.88
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$166.32Fair value$263.16Bull$394.88
FairClose
52-week traded range
52W low $389.3852W high $546.64

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Linde plc closed at $466.22, 77.2% above the consensus fair value of $263.16 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 31.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$213.94
-54.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$166.32
-64.3%
√(22.5 × EPS × BVPS)
EPS=14.61, BVPS=84.16 · outside Graham range (P/E 31.9, P/B 5.5) — asset-light, treat as a rough floor
P/E Fair Value
$292.20
-37.3%
EPS × 20x (sector P/E)
EPS=14.61, Sector P/E=20x
Peter Lynch (PEG)
$177.37
-62.0%
EPS × Growth% (PEG = 1 is fair)
EPS=14.61, g=12.1%
EV/EBITDA
$394.88
-15.3%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=12.69B
Dividend Discount (DDM)
$324.77
-30.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.01, r=10%, g=8%
Book Value (P/B)
$245.10
-47.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=84.16, ROE=17.7%, g=6%, r=10%
Reverse DCF
$466.22
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.4% | Historical: 12.1%
Margin of Safety
$168.12
-63.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=224.15, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.