SV
L
US

LIN.US · LINDE PLC

US · US

Latest price506.89 USD
30D-3.47%
Vs. base value+220%

Research summary

LIN.US latest organized financial period shows revenue grew +2.97% YoY and net income grew +5.07% YoY. Current price is about 507 USD, while the model base case is about 159 USD; the current price sits +220% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

14 records
Revenue34B USD
Net income7B USD
Free cash flow5B USD
Operating cash flow10B USD

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:22

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price506.89 USD
Base value158.53 USD
Vs. base+220%
Price date2026/04/29
158.53 USD158.53 USD158.92 USD

+220%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

135.60 USD126.75 USD158.92 USD

+300%

126.75 USDCurrent price is 299.9% above the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

269.56 USD359.90 USD422.56 USD

+40.84%

359.90 USDCurrent price is 40.8% above the base model value.Adjusted reference: 357.50 USD
Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth16.2%

Current price implies roughly 16.2% annualized FCF growth.

16.2%Current price implies roughly 16.2% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

158.53 USD158.53 USD158.53 USD

+220%

158.53 USDCurrent price is 219.7% above the base model value.

Updated: 2026/04/29 15:22

Valuation basis and non-recurring items

Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.

Expand

A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.

PeriodItemCategoryAfter-tax impactConfidence
2025/12/31Restructuring chargesRestructuring-216M USDMedium
2024/12/31Restructuring chargesRestructuring-229M USDMedium
2023/12/31Restructuring chargesRestructuring-95M USDMedium
2022/12/31Restructuring chargesRestructuring-2B USDMedium
2021/12/31Discontinued operationsDiscontinued operations15M USDHigh
2021/12/31Restructuring chargesRestructuring-647M USDMedium
2020/12/31Discontinued operationsDiscontinued operations12M USDHigh
2020/12/31Integration and restructuring costsRestructuring-91M USDMedium
2020/12/31Restructuring chargesRestructuring-1B USDMedium
2025/09/30Restructuring chargesRestructuring-43M USDMedium
2025/06/30Restructuring chargesRestructuring-43M USDMedium
2025/03/31Restructuring chargesRestructuring-43M USDMedium
2024/09/30Restructuring chargesRestructuring-458M USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 14
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/12/31Annual34B USD7B USD7B USD5B USD14.6115.07
2024/12/31Annual33B USD7B USD7B USD5B USD13.6214.1
2023/12/31Annual33B USD6B USD6B USD6B USD12.5912.78
2022/12/31Annual33B USD4B USD7B USD6B USD8.2313.07
2021/12/31Annual31B USD4B USD4B USD7B USD7.338.54
Ad placement