Linde plc
Bear Case (25th pct.)
-62.1% vs price
Base Case (Median)
-54.0% vs price
Bull Case (75th pct.)
-50.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $69.75 | -86.3% | High (40%) |
| PE Comparable | $266.34 | -47.6% | Medium (25%) |
| Growth Trajectory DCF | $234.05 | -54.0% | Medium (20%) |
| Graham Number | $166.72 | -67.2% | Medium (30%) |
| EV/EBITDA | $277.66 | -45.4% | Medium (20%) |
| EV/FCF | $218.60 | -57.0% | Medium (20%) |
| Earnings Power Value | $236.85 | -53.4% | Medium (50%) |
Based on 7 out of 8 methods, LIN appears overvalued at the current price of $508.64. The base case fair value of $234.05 implies 54.0% 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.