Discounted Cash Flow
Linde Plc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $10.5b | $1.5b | $-1.5b | 14.2% | $5.25 |
| 2017 | $11.4b (8.6%) | $1.2b (-16.9%) | $-1.3b (10.5%) | 10.9% (-23.4%) | $4.36 (-17.0%) |
| 2018 | $14.9b (30.3%) | $4.4b (251.3%) | $-1.8b (-40.0%) | 29.4% (169.7%) | $13.26 (204.1%) |
| 2019 | $28.2b (89.4%) | $2.3b (-47.8%) | $-3.6b (-96.9%) | 8.1% (-72.5%) | $4.22 (-68.2%) |
| 2020 | $27.2b (-3.5%) | $2.5b (9.5%) | $-3.4b (5.9%) | 9.2% (13.4%) | $4.75 (12.6%) |
| 2021 | $30.8b (13.0%) | $3.8b (53.0%) | $-3.1b (9.2%) | 12.4% (35.3%) | $7.40 (55.8%) |
| 2022 | $33.4b (8.3%) | $4.1b (8.4%) | $5.7b (284.4%) | 12.4% (0.0%) | $8.30 (12.2%) |
| 2023 | $32.9b (-1.5%) | $6.2b (49.5%) | $5.5b (-3.0%) | 18.9% (51.8%) | $12.70 (53.0%) |
| 2024 | $33.0b (0.5%) | $6.6b (5.9%) | $4.9b (-10.7%) | 19.9% (5.4%) | $13.71 (8.0%) |
| 2025 | $34.0b (3.0%) | $6.9b (5.1%) | $5.1b (3.3%) | 20.3% (2.0%) | $14.69 (7.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.