Linde plc
Bear Case (25th pct.)
-63.1% vs price
Base Case (Median)
-55.5% vs price
Bull Case (75th pct.)
-52.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $23.81 | -95.4% | High (40%) |
| PE Comparable | $265.16 | -49.2% | Medium (25%) |
| Growth Trajectory DCF | $231.98 | -55.5% | Medium (20%) |
| Graham Number | $166.72 | -68.0% | Medium (30%) |
| EV/EBITDA | $277.66 | -46.8% | Medium (20%) |
| EV/FCF | $218.60 | -58.1% | Medium (20%) |
| Earnings Power Value | $235.02 | -54.9% | Medium (50%) |
Based on 7 out of 8 methods, LIN appears overvalued at the current price of $521.48. The base case fair value of $231.98 implies 55.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.