Linde plc
- Price
- 512.28 USD
- Fair value
- 155.99 USD
- Discount to fair value
- −228%
- Mkt cap
- 236.85B
- P/E
- 34.3×
- P/B
- 6.19×
- EV
- 259.86B
- Div yield
- 1.19%
- ROE
- 18.0%
- Net margin
- 20.3%
Current price512.28USD
Fair value (est., median)155.99USD
UndervaluedFair valueOvervalued
+228.4% above fair valueWould need to fall ~69.5% to reach fair value.
Median ofDCF 361.17DDM 96.76Graham 157.84Residual Income 155.99Earnings Power 133.99
Health Check
54
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (18%).
- Above-average growth expected.
Risks
- Trades 228.4% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Expensive on book (P/B 6.2×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 10 years · FY2016–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 30.79B | 33.36B | 32.85B | 33.01B | 33.99B |
| Net Income | 3.83B | 4.15B | 6.20B | 6.57B | 6.90B |
| Net Margin | 12.4% | 12.4% | 18.9% | 19.9% | 20.3% |
| Operating Cash Flow | 9.72B | 8.86B | 9.30B | 9.42B | 10.35B |
| OCF Margin | 31.6% | 26.6% | 28.3% | 28.6% | 30.5% |
| Capital Expenditure | 3.09B | 3.17B | 3.79B | 4.50B | 5.26B |
| Free Cash Flow | 6.64B | 5.69B | 5.52B | 4.93B | 5.09B |
| FCF Margin | 21.6% | 17.1% | 16.8% | 14.9% | 15.0% |
| FCF Conversion | 173.5% | 137.2% | 89.0% | 75.0% | 73.8% |
| EPS (Diluted) | 8.28/sh | 8.97/sh | 13.41/sh | 14.20/sh | 14.92/sh |
| Dividend / Share | 4.73/sh | 5.07/sh | 5.37/sh | 5.74/sh | 6.08/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.19%
Dividend / share6.08 USD
If you invest
USD
Shares (≈)19
Est. annual income115.52 USD
At this rate, dividends alone return your capital in ~84.3 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 1.60 | 1.60 | — | — | 3.20 | 0.6% |
| 2025 | 1.50 | 1.50 | 1.50 | 1.50 | 6.08 | 1.3% |
| 2024 | 1.39 | 1.39 | 1.39 | 1.39 | 5.74 | 1.3% |
| 2023 | 1.28 | 1.28 | 1.28 | 1.28 | 5.37 | 1.4% |
| 2022 | 1.17 | 1.17 | 1.17 | 1.17 | 5.07 | 1.7% |
Corporate actions
DCash Dividend
1.60 USD /sh2026-06-04
DCash Dividend
1.60 USD /sh2026-03-11
DCash Dividend
1.50 USD /sh2025-12-03
DCash Dividend
1.50 USD /sh2025-09-04
DCash Dividend
1.50 USD /sh2025-06-04
DCash Dividend
1.50 USD /sh2025-03-13
DCash Dividend
1.39 USD /sh2024-12-03
DCash Dividend
1.39 USD /sh2024-09-04
DCash Dividend
1.39 USD /sh2024-06-04
DCash Dividend
1.39 USD /sh2024-03-13
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
361.17 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
96.76 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
157.84 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
155.99 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
133.99 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)155.99 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.47%
- CAPM cost of equity
- 9.99%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Linde plc regularly?
Starting year
- Invested
- 1K/yr · 35K total(1992 → today · 35 yrs)
- your value today is
- 612.5K USD
- Total return
- +1650.0%(+196.1% Dividends · +1453.9% Capital gain)
- Annualised (IRR)
- +14.5%
Invested35KUSD
Dividends68.6KUSD
Capital gain508.9KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.