Australia markets open in 9 hours 30 minutes
  • ALL ORDS

    7,480.70
    +38.70 (+0.52%)
     
  • AUD/USD

    0.6733
    +0.0044 (+0.66%)
     
  • ASX 200

    7,284.20
    +30.90 (+0.43%)
     
  • OIL

    80.57
    +2.37 (+3.03%)
     
  • GOLD

    1,775.90
    +12.20 (+0.69%)
     
  • BTC-AUD

    25,052.62
    +446.83 (+1.82%)
     
  • CMC Crypto 200

    400.70
    +11.97 (+3.08%)
     

Estimating The Intrinsic Value Of Linde plc (NYSE:LIN)

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Linde plc (NYSE:LIN) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Linde

Is Linde fairly valued?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

US$6.11b

US$6.50b

US$6.98b

US$7.23b

US$7.44b

US$7.64b

US$7.82b

US$8.00b

US$8.17b

US$8.34b

Growth Rate Estimate Source

Analyst x14

Analyst x11

Analyst x4

Analyst x3

Est @ 2.9%

Est @ 2.61%

Est @ 2.41%

Est @ 2.27%

Est @ 2.17%

Est @ 2.1%

Present Value ($, Millions) Discounted @ 6.7%

US$5.7k

US$5.7k

US$5.7k

US$5.6k

US$5.4k

US$5.2k

US$5.0k

US$4.7k

US$4.5k

US$4.3k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$52b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (1.9%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 6.7%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$8.3b× (1 + 1.9%) ÷ (6.7%– 1.9%) = US$177b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$177b÷ ( 1 + 6.7%)10= US$93b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$144b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$274, the company appears about fair value at a 5.2% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Linde as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 6.7%, which is based on a levered beta of 0.990. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Linde, we've put together three relevant elements you should consider:

  1. Risks: Every company has them, and we've spotted 1 warning sign for Linde you should know about.

  2. Future Earnings: How does LIN's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here