Research / Stock / LIN
L
LIN
LINDE PLC
487.20
-2.83 -0.58%
close 2026-08-25
Assumptions
12.3%
Market is pricing 12.3%— you agree
Actually grew +4.8%/yrFCF, 2020–2025 — the market is pricing 7.5pts FASTER than history
10 yrs
3.00%
7.84%
7.8% derived for this company beta 0.70 (1254d vs the S&P 500) · cost of equity 7.8% = 4.7% risk-free + 0.70 × 4.5% premium · treated as all-equity no market cap; capital structure assumed all-equity
Fair value
$488.66
+0.3%
At the market's assumptionsCurrent price $487.20Enterprise value 226.4B
Bear $329.11 (7.3% growth)Bull $721.34 (17.3%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 12.3%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
28% the 10 forecast years72% terminal value