Linde plc.
[LIN]
NYSE
MVPro™ Score: 60/100
Last Earnings: 23 Oct 2025
[LIN]
NYSE
MVPro™ Score: 60/100
Last Earnings: 23 Oct 2025
Powered by AI
| Capitalization (mln USD) | 220,709 |
| Revenue (mln USD) | 8,495 |
| EBITDA (mln USD) | 3,296 |
| Net Income (mln USD) | 1,766 |
| Net Margin | 20.79% |
| EPS Ratio (TTM, USD) | 14.16 |
| P/E Ratio (TTM) | 32.87 |
| P/S Ratio (TTM) | 6.69 |
| D/E Ratio | 1.15 |
| EV/EBITDA (TTM) | 20.9 |
| CAPEX (Q/Q) | -1.02% |
| Dividend Yield | 1.25% |
Revenue, EBITDA & Net Income
Company Overview
Linde plc, with origins tracing back to 1879 in Germany, is one of the world’s leading industrial gases and engineering companies. The business, in its current form, was created through the 2018 merger of Linde AG and Praxair, forming a global leader in gases, technology, and engineering solutions. Today, the company is headquartered in Woking, United Kingdom, and serves industries ranging from healthcare to manufacturing and energy.
Its core products and services include atmospheric gases such as oxygen, nitrogen, and argon, process gases like hydrogen and carbon dioxide, and advanced engineering solutions for large-scale industrial projects. Linde’s technologies are applied in healthcare, clean energy, food processing, electronics, and chemical production. The company operates in over 100 countries, supplying both essential applications and specialised industrial solutions.
Linde plc is currently led by Chief Executive Officer Sanjiv Lamba, who has focused on innovation, operational excellence, and sustainable growth. Its mission is to make the world more productive by delivering high-quality gases, technologies, and services that drive efficiency and progress. In terms of ESG, Linde is strongly committed to supporting the energy transition, advancing hydrogen and carbon capture projects, reducing its carbon footprint, and upholding strong governance and social responsibility across its global operations.
🔴 P/E (Price to Earnings, TTM)
Price-to-earnings (P/E) ratio for the most recent quarter is 33.1, compared to 33.4 in the previous quarter, with a longer-term trend value of 31.5. This decline in the P/E ratio may indicate a shift in market sentiment, where investors are placing a lower premium on future earnings growth. A falling P/E ratio could be driven by slowing revenue growth, increased risk perception, or improved earnings performance that is outpacing stock price growth.
P/E Ratio
Source: MarketVectors.Pro, Linde Financial Reports (TTM)
P/E Ratio
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 EPS (Earnings Per Share, TTM)
Linde's earnings per share (EPS) for the most recent quarter is 14.16 USD (+2.0%), compared to 13.89 USD in the previous quarter, with a longer-term trend value of 15.03 USD. This quarterly increase in EPS suggests improved profitability and operational efficiency.
EPS
Source: MarketVectors.Pro, Linde Financial Reports (TTM, USD)
EPS
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🔴 P/B (Price to Book)
Price-to-book (P/B) ratio for the most recent quarter stands at 5.56 (-0.7%), compared to 5.60 in the previous quarter, with a long-term trend value of 5.68. This decline in the P/B ratio may indicate a more conservative market stance on the company’s asset valuation, potentially influenced by shifting investor sentiment, changes in financial fundamentals, or broader economic conditions.
P/B Ratio
Source: MarketVectors.Pro, Linde Financial Reports
P/B Ratio
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 EBIT
EBIT for Linde in the most recent quarter is 2,354 million USD, compared to 2,184 million USD in the previous quarter, with a long-term trend value of 3,440 million USD. This increase reflects improved operational performance and higher profitability, aligning with the long-term growth trajectory.
EBIT
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
EBIT
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟡 Risk Assessment
This risk assessment outlines the principal risks currently faced by Linde plc as a leading global provider of industrial gases and engineering solutions.
Market Risk
Linde operates in highly competitive markets where pricing pressures and demand fluctuations can affect margins. Global economic slowdowns may reduce demand in key sectors such as manufacturing, construction, and energy. Shifts towards renewable energy and alternative technologies could change long-term demand for certain gases.
Financial Risk
The company’s extensive international presence exposes it to foreign exchange volatility, which can impact earnings. Large-scale capital projects carry risks of cost overruns and delays, affecting profitability. Rising raw material and energy costs may also pressure margins and increase operational expenses.
Operational Risk
Linde’s reliance on large and complex production facilities makes it vulnerable to accidents, equipment failures, and supply chain disruptions. Ensuring safe operations is critical, as incidents can harm employees, communities, and the company’s reputation. Dependence on reliable logistics networks also creates risks if transportation or distribution is interrupted.
Regulatory Risk
Linde is subject to strict environmental and safety regulations, which may lead to higher compliance costs and operational restrictions. Carbon reduction policies and emissions targets may affect the competitiveness of certain operations. Trade restrictions and sanctions in key regions could limit market access or delay projects.
Overall Risk Assessment
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟡 Piotroski F-Score Analysis
Piotroski F-Score analysis is a robust methodology designed to assess the financial strength and operational efficiency of companies, providing valuable insights for investment decision-making.
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
| Previous TTM | Current TTM | Score | |
| Net Income | 6,398 | 6,714 | 1 |
| ROA | 8.02% | 8.10% | 1 |
| Net Operating Cash Flow | -841 | 116 | 1 |
| OCF > Net Income | 464 | 3,198 | 1 |
| Long-Term Debt | 58,787 | 70,127 | 0 |
| Current Ratio | 0.95 | 0.93 | 0 |
| New Shares Issued (mln) | 483 | 474 | 1 |
| Gross Margin | 47.56% | 48.45% | 1 |
| Total Asset Turnover Ratio | 0.41 | 0.4 | 0 |
| Piotroski F-Score | 6/9 |
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Altman Z-Score Analysis
Altman Z-Score is a widely recognised financial metric used to evaluate the risk of bankruptcy for companies. It is particularly relevant for assessing the creditworthiness of manufacturing and industrial companies but has also been adapted for other industries.
Source: MarketVectors.Pro, Linde Financial Reports
| Q2 25 | |||
| Altman Z-Score (TTM) | 4.47 | ||
| 0 | Distress | 1.8 | Grey | 2.99 | Safe | 4 |
Source: MarketVectors.Pro, Linde Financial Reports
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Key Assets Components
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
As of last quarter the company reported total assets of 86,078 million USD, representing an increase of 7.3% compared to the previous year the same quarter 80,215 million USD. The largest contributor to this change in current assets was Receivables, which grew by 4.6% to 5,230 million USD from 5,001 million USD.
Assets
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
| Q2 24 | Q2 25 | Change (%) | |
| Cash & Short-Term Inv | 4,626 | 4,786 | 3.46% |
| Inventory | 2,094 | 2,122 | 1.34% |
| Receivables | 5,001 | 5,230 | 4.58% |
| Total Current Assets | 12,843 | 13,627 | 6.10% |
| Property and Equipment | 24,575 | 26,928 | 9.57% |
| Goodwill, Intangibles | 38,216 | 39,894 | 4.39% |
| Other Long-Term Assets | 4,581 | 5,629 | 22.88% |
| Total Assets | 80,215 | 86,078 | 7.31% |
Assets
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🔴 Key Liabilities & Equity
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Total current liabilities increased by 9.0%, indicating a potential growth in operational activities. This change may affect the company's ability to manage its working capital efficiently. Long-term debt increased by 16.4%, suggesting a rise in long-term obligations. This shift could have implications for the Linde's financing costs and overall debt strategy.
Liabilities & Equity
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
| Q2 24 | Q2 25 | Change (%) | |
| Accounts Payable | 2,859 | 2,593 | -9.30% |
| Accrued Expenses, Other | 541 | 542 | 0.18% |
| Total Current Liabilities | 13,504 | 14,714 | 8.96% |
| Long-term Lease | 246 | 247 | 0.41% |
| Long-term Debt | 16,931 | 19,701 | 16.36% |
| Total Liabilities | 40,677 | 46,105 | 13.34% |
| Shareholders’ Equity | 39,538 | 39,973 | 1.10% |
Liabilities & Equity
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Income Statement Analysis
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
As of Q2 25, Linde reported a revenue of 8,495 million USD, marking an increase of 2.8% compared to the previous year to 8,267 million USD. Operating expenses decreased to 1,835 million USD, down by 4.1% year-on-year from 1,914 million USD.
Revenue & Net Income
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
| Q2 24 | Q2 25 | Change (%) | |
| Revenue | 8,267 | 8,495 | 2.76% |
| Operating Expenses | 1,914 | 1,835 | -4.13% |
| Operating Income | 2,184 | 2,354 | 7.78% |
| Net Income | 1,663 | 1,766 | 6.19% |
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
Revenue & Net Income
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟡 Cash Flow Analysis
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
The company’s cash flow performance over the year demonstrates varied trends across key categories. Net operating cash flows increased by 14.6% from 1,929 million USD to 2,211 million USD, reflecting stronger cash generation from core business activities. Net investing cash flows decreased by 14.7% from -1,270 million USD to -1,457 million USD, indicating higher expenditure on investments, potentially related to strategic initiatives.
Operating Cash Flow
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
| Q2 24 | Q2 25 | Change (%) | |
| Net Operating Cash Flows | 1,929 | 2,211 | 14.62% |
| Net Investing Cash Flows | -1,270 | -1,457 | -14.72% |
| Net Financing Cash Flows | -808 | -1,366 | -69.06% |
| Net Cash Flow, Equivalents | -149 | -612 | -310.74% |
Operating Cash Flow
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 EBITDA
Linde's EBITDA for the most recent quarter is 3,296 milion USD (+6.5%), compared to 3,094 milion USD in the previous quarter, with a long-term trend value of 3,812 milion USD. This increase in EBITDA suggests improved operational efficiency and revenue growth, indicating stronger core business performance.
EBITDA
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
EBITDA
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Net Income
Net income for the most recent quarter is 1,766 milion USD (+5.6%), compared to 1,673 milion USD in the previous quarter, with a long-term trend value of 2,875 milion USD. This increase in net income reflects improved profitability, potentially driven by higher revenue growth, enhanced cost efficiency, or favorable market conditions.
Net Income
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Net Income
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 ROE (Return on Equity, %) ★ Buffett's Key Metric
Linde's return on equity (ROE) for the most recent quarter is 16.8%, compared to 16.8% in the previous quarter, with a long-term trend value of 18.1%. This increase in ROE indicates improved profitability and more efficient use of shareholders' equity to generate earnings.
ROE Indicator
Source: MarketVectors.Pro, Linde Financial Reports (%)
ROE Indicator
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟡 ROA (Return on Assets, %)
Return on assets (ROA) for the most recent quarter is 7.8%, compared to 8.0% in the previous quarter, with a long-term trend value of 8.3%. This decline in ROA may indicate lower profitability, increased asset base, or operational inefficiencies affecting the company's ability to generate returns.
ROA Indicator
Source: MarketVectors.Pro, Linde Financial Reports (%)
ROA Indicator
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Operating Margin (%) ★ Buffett's Key Metric
Linde's operating margin for the most recent quarter is 27.7%, compared to 26.9% in the previous quarter, with a long-term trend value of 39.6%. This increase in operating margin reflects improved cost efficiency, higher revenue retention, or a stronger pricing strategy. The rise suggests that Linde is effectively managing its operational expenses while maintaining revenue growth.
Operating Margin
Source: MarketVectors.Pro, Linde Financial Reports (%)
Operating Margin
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Net Margin (%) ★ Buffett's Key Metric
Net margin for the most recent quarter is 20.8%, compared to 20.6% in the previous quarter, with a long-term trend value of 33.1%. This increase in net margin suggests improved profitability, reflecting stronger cost control, enhanced operational efficiency, or higher revenue retention. The company appears to be effectively managing expenses while maintaining revenue growth, contributing to improved bottom-line performance.
Net Margin
Source: MarketVectors.Pro, Linde Financial Reports (%)
Net Margin
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🔴 Long-Term Debt & EBITDA
The current long-term debt is 19,701 million USD, and EBITDA is 3,296 million USD. The long-term debt to EBITDA ratio for the most recent quarter is 597.7%, compared to 569.1% in the previous quarter, with a long-term trend value of 555.7%. This increase in the long-term debt to EBITDA ratio may indicate higher leverage, reduced earnings capacity, or an increase in long-term debt obligations. A rising ratio suggests that Linde may be taking on additional debt or facing challenges in maintaining EBITDA growth.
Long-Term Debt to EBITDA Ratio
Source: MarketVectors.Pro, Linde Financial Reports (%)
The ratio now exceeds the 400% threshold, signaling potential financial concerns that may require strategic adjustments to debt management. Investors and analysts will closely monitor future financial performance to determine whether this increase reflects temporary fluctuations or a more significant shift in the company's capital structure.
Long-Term Debt & EBITDA
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Long-Term Debt to EBITDA Ratio
The ratio now exceeds the 400% threshold, signaling potential financial concerns that may require strategic adjustments to debt management. Investors and analysts will closely monitor future financial performance to determine whether this increase reflects temporary fluctuations or a more significant shift in the company's capital structure.
Long-Term Debt & EBITDA
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Long-Term Debt & Assets
The current long-term debt is 19,701 million USD, and total assets are 86,078 million USD, resulting in a debt ratio of 22.9%. This increase in the long-term debt-to-assets ratio may indicate a higher dependency on long-term debt or a decrease in total assets, potentially leading to increased financial risk. A rising ratio suggests that Linde may be taking on additional liabilities or experiencing challenges in maintaining asset growth.
Long-Term Debt to Assets Ratio
Source: MarketVectors.Pro, Linde Financial Reports (%)
The debt-to-assets ratio remains in the low-risk range <40%, which is a sign of a strong financial position. Investors and analysts will closely monitor future financial performance to determine whether this increase reflects temporary fluctuations or a more significant shift in the company's capital structure.
Long-Term Debt & Assets
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Long-Term Debt to Assets Ratio
The debt-to-assets ratio remains in the low-risk range <40%, which is a sign of a strong financial position. Investors and analysts will closely monitor future financial performance to determine whether this increase reflects temporary fluctuations or a more significant shift in the company's capital structure.
Long-Term Debt & Assets
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Long-Term Debt & Equity ★ Buffett's Key Metric
The current long-term debt is 19,701 million USD, while Total Equity stands at 39,973 million USD, resulting in a debt-to-equity ratio of 49.3%. This increase in the long-term debt-to-equity ratio may indicate a greater reliance on leverage, which could increase financial risk. A rising ratio suggests that Linde may be taking on additional debt obligations or experiencing challenges in equity growth, which could impact long-term financial stability.
Long-Term Debt to Equity Ratio
Source: MarketVectors.Pro, Linde Financial Reports (%)
The debt-to-equity ratio remains within the optimal range <150%, suggesting a well-balanced capital structure. Investors and analysts will closely monitor upcoming financial reports to determine whether this increase reflects temporary fluctuations or a more significant shift in financial strategy.
Long-Term Debt & Equity
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Long-Term Debt to Equity Ratio
The debt-to-equity ratio remains within the optimal range <150%, suggesting a well-balanced capital structure. Investors and analysts will closely monitor upcoming financial reports to determine whether this increase reflects temporary fluctuations or a more significant shift in financial strategy.
Long-Term Debt & Equity
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟡 Equity to Assets
The current equity is 39,973 million USD, while total assets stand at 86,078 million USD, resulting in an equity-to-assets ratio of 46.4%. This decline in the equity-to-assets ratio may signal increased financial leverage or a reduction in equity levels. A falling ratio suggests that Linde may be increasing its reliance on debt financing or facing equity dilution, which could affect long-term financial resilience.
Equity to Assets Ratio
Source: MarketVectors.Pro, Linde Financial Reports (%)
The equity-to-assets ratio remains in the healthy above the 40%, demonstrating a well-balanced financial structure. Investors and analysts will closely monitor future capital allocation strategies to determine whether this decrease is a short-term fluctuation or a longer-term structural change.
Equity & Assets
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Equity to Assets Ratio
The equity-to-assets ratio remains in the healthy above the 40%, demonstrating a well-balanced financial structure. Investors and analysts will closely monitor future capital allocation strategies to determine whether this decrease is a short-term fluctuation or a longer-term structural change.
Equity & Assets
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🔴 Quick Ratio
The quick ratio for Linde is 0.78, compared to 0.80 in the previous quarter, with a long-term trend value of 0.83. This decline in the quick ratio may indicate lower liquidity, reduced cash reserves, or an increase in short-term liabilities. The ratio has now fallen below 0.8, signalling potential liquidity concerns that may require adjustments in working capital management or access to additional short-term funding.
Quick Ratio
Source: MarketVectors.Pro, Linde Financial Reports
Quick Ratio
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🔴 Current Ratio
The current ratio for Linde is 0.93, compared to 0.94 in the previous quarter, with a long-term trend value of 0.98. This decline in the current ratio may indicate a higher reliance on short-term liabilities, reduced cash flow, or increased working capital constraints. The ratio has now fallen below 1.0, signaling potential liquidity concerns. This suggests that the company may face difficulties meeting short-term obligations and might require improved cash flow management or additional financing.
Current Ratio
Source: MarketVectors.Pro, Linde Financial Reports
Current Ratio
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🔴 Net Working Capital
The net working capital (NWC) for Linde in the most recent quarter is -1,087 million USD, compared to -888 million USD in the previous quarter, with a long-term trend value of -1,285 million USD.
Net Working Capital
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Net Working Capital
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Inventory Turnover Ratio
The inventory turnover ratio for Linde in the most recent quarter is 8.08, compared to 8.05 in the previous quarter. This increase in inventory turnover indicates that Linde is selling goods more rapidly, suggesting strong demand, efficient inventory management, and optimized supply chain processes. The turnover ratio is above the 6.0, reflecting high inventory efficiency and fast-moving stock, which minimizes storage costs and obsolescence risks.
Inventory Turnover Ratio
Source: MarketVectors.Pro, Linde Financial Reports
Inventory Turnover Ratio
🔴 Asset Turnover Ratio
The assets turnover ratio for Linde in the most recent quarter is 0.39, compared to 0.40 in the previous quarter. This decline in the assets turnover ratio may suggest lower revenue generation, excess assets, or inefficiencies in assets utilization. A decreasing trend could indicate weaker sales growth or an overinvestment in fixed assets. The ratio has fallen below the 1.0, suggesting that Linde may have a high level of assets relative to revenue generation. This could indicate underutilized resources or the need for improved asset efficiency.
Assets Turnover Ratio
Source: MarketVectors.Pro, Linde Financial Reports
Assets Turnover Ratio
🔴 Book Value / Share
The book value per share (BVPS) is a key valuation metric that represents the equity value per outstanding share. Calculated by dividing total book value by the number of shares, it helps assess whether a stock trades above or below its book value.
Source: MarketVectors.Pro, Linde Financial Reports (USD)
Book Value per Share Valuation
Source: MarketVectors.Pro, Linde Financial Reports (USD, generated on 1 August 2025)
| Q2 24 | Q2 25 | Change (%) | |
| Book Value / Share | 81.86 | 84.33 | 3.02 % |
Book Value per Share Valuation
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟡 Graham Method
The intrinsic value of Linde’s stock is calculated using Benjamin Graham’s formula, which takes into account the current earnings per share (EPS) and an assumed growth rate (g), providing a simplified yet insightful perspective on a company’s value.
Benjamin Graham Valuation
Source: MarketVectors.Pro, Linde Financial Reports (USD, generated on 1 August 2025)
Benjamin Graham Valuation
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟡 Discounted Cash Flow ★ Buffett's Key Metric
The discounted cash flow (DCF) method is used to estimate Linde’s intrinsic value by projecting future cash flows and discounting them to their present value. This approach considers the company’s potential to generate cash flows in the future, taking into account the time value of money and associated risks.
The terminal value represents the value of Linde’s cash flows beyond the five-year forecast horizon. It is calculated using the Gordon Growth Model, assuming a perpetual growth rate of 2.0% and WACC of 7.5%. The calculated terminal value is 223,282 million USD.
Total Intrinsic Value Calculations
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Assuming 474 million shares outstanding, the intrinsic value per share is approximately 395.84 USD. The current market price of Linde’s stock is 465.63 USD. Discounted cash flow valuation indicates that the stock is 17.6% overvalued, trading above its intrinsic value.
Discounted Cash Flow Valuation
Source: MarketVectors.Pro, Linde Financial Reports (USD, generated on 1 August 2025)
| Value | |
| Present Value of FCFs | 32,098 |
| Present Value of Terminal Value | 155,529 |
| Total Intrinsic Value | 187,627 |
Discounted Cash Flow Valuation
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟢 Assets Correlation
The Pearson correlation analysis for Linde examines the relationship between share price and key financial indicators. Gross profit has a correlation of 0.94, which indicates a strong relationship, meaning profitability is a key driver of stock price movements. Operating income is correlated at 0.82, highlighting a strong relationship between operating profitability and market valuation.
Source: MarketVectors.Pro, Linde Financial Reports
Current liabilities are correlated at 0.85, implying that short-term obligations are closely monitored by investors, influencing stock valuation. Total assets have a correlation of 0.79, confirming a strong relationship between asset growth and market performance.
Key Financial Indicators Growth Dynamics
Source: MarketVectors.Pro, Linde Financial Reports, Index=100 on Q4 10
| Pearson Correlation | |
| Share Price | 1 |
| Gross Profit | 0.94 |
| Operating Income | 0.82 |
| Current Liabilities | 0.85 |
| Total Assets | 0.79 |
Key Financial Indicators Growth Dynamics
📌 The full analysis and strategic conclusions for this section are exclusively available in our PDF reports.
Download now with your Premium Plan.
Download now with your Premium Plan.
🟡 FCF Margin Scenarios
• Optimistic Scenario: 20%, driven by operational efficiencies and cost optimisation.
• Base Case: 15% of revenue, consistent with historical trends.
• Pessimistic Scenario: 11%, reflecting higher operating and labour costs. Impact of Changes in FCF Margin
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
An approximately 5-percentage-point increase in the FCF margin to 20%, results in an additional 1,580 milion USD in FCF, highlighting the critical role of operational efficiency. Conversely, a decrease to 11% reduces FCF by 1,412 milion USD, illustrating the significant impact of profitability on cash flow generation.
Projected FCF Margin Scenarios Source: MarketVectors.Pro, Linde Financial Reports (million USD)
• Base Case: 15% of revenue, consistent with historical trends.
• Pessimistic Scenario: 11%, reflecting higher operating and labour costs. Impact of Changes in FCF Margin
| FCF Margin (%) | Revenue TTM | FCF TTM | Difference | |
| Optimistic | 20% | 33,245 | 6,649 | 1,580 |
| Base Case | 15% | 33,245 | 5,069 | – |
| Pessimistic | 11% | 33,245 | 3,657 | -1,412 |
Projected FCF Margin Scenarios Source: MarketVectors.Pro, Linde Financial Reports (million USD)
🟡 Operating Costs Scenarios
• Optimistic Scenario: 71%, reflecting enhanced efficiency and lower costs.
• Base Case: 73% of revenue, aligned with historical trends and cost structures.
• Pessimistic Scenario: 75%, driven by rising wages and increased energy costs. Impact of Changes in FCF Margin
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Reducing operational costs to 71% of revenue leads to a 747 milion USD increase in operating profit, emphasising the significance of cost control in enhancing margins. Increasing costs to 75% of revenue results in a 583 milion USD decline in operating profit, highlighting the sensitivity of profitability to rising expenses.
Projected Operating Costs Scenarios Source: MarketVectors.Pro, Linde Financial Reports (million USD)
• Base Case: 73% of revenue, aligned with historical trends and cost structures.
• Pessimistic Scenario: 75%, driven by rising wages and increased energy costs. Impact of Changes in FCF Margin
| Operating Costs (%) | Revenue TTM | Operating Profit | Difference | |
| Optimistic | 71% | 33,245 | 9,641 | 747 |
| Base Case | 73% | 33,245 | 8,894 | – |
| Pessimistic | 75% | 33,245 | 8,311 | -583 |
Projected Operating Costs Scenarios Source: MarketVectors.Pro, Linde Financial Reports (million USD)
🟡 Revenue Growth Scenarios
Optimistic Scenario: Projected to grow by 5% annually, driven by:
• Robust macroeconomic conditions.
• Strong industry growth with minimal disruptions.
• Favorable regulatory and competitive environment. Base Case: Projected to grow by 4% annually, driven by: • Stable macroeconomic conditions.
• Balanced market growth with manageable risks.
• Limited external disruptions from regulation or supply chains. Pessimistic Scenario: Projected to grow by 3% annually, driven by: • Global economic uncertainty and potential downturn.
• Increased competition and rising operational costs.
• Regulatory and supply chain challenges impacting business operations.
Source: MarketVectors.Pro, Linde Financial Reports (million USD, TTM)
The projected revenue for the next twelve months varies depending on the scenario. Under the optimistic scenario, revenue is expected to increase by 5% to 34,880 million USD, reflecting strong market growth and operational efficiency. In the base case scenario, revenue is forecasted to grow by 4% to 34,608 million USD, assuming stable economic conditions and consistent business expansion. However, under the pessimistic scenario, revenue is projected to increase by 3% to 34,335 million USD, reflecting potential economic slowdowns or adverse market conditions.
Projected Revenues Source: MarketVectors.Pro, Linde Financial Reports (million USD)
The variation between projected scenarios highlights the Linde's ability to perform across a range of market conditions. The growth even in the pessimistic case reflects a degree of resilience and suggests a strong underlying business model. This outlook supports confidence in management’s ability to navigate uncertainty while sustaining forward momentum. Scenario analysis enhances strategic visibility, helping stakeholders understand the potential bandwidth of future results.
• Strong industry growth with minimal disruptions.
• Favorable regulatory and competitive environment. Base Case: Projected to grow by 4% annually, driven by: • Stable macroeconomic conditions.
• Balanced market growth with manageable risks.
• Limited external disruptions from regulation or supply chains. Pessimistic Scenario: Projected to grow by 3% annually, driven by: • Global economic uncertainty and potential downturn.
• Increased competition and rising operational costs.
• Regulatory and supply chain challenges impacting business operations.
| Revenue | Net Income | Revenue (Next) | Net Income (Next) | |
| Optimistic | 33,245 | 6,714 | 34,880 | 7,044 |
| Base Case | 33,245 | 6,714 | 34,608 | 6,989 |
| Pessimistic | 33,245 | 6,714 | 34,335 | 6,934 |
Projected Revenues Source: MarketVectors.Pro, Linde Financial Reports (million USD)
The variation between projected scenarios highlights the Linde's ability to perform across a range of market conditions. The growth even in the pessimistic case reflects a degree of resilience and suggests a strong underlying business model. This outlook supports confidence in management’s ability to navigate uncertainty while sustaining forward momentum. Scenario analysis enhances strategic visibility, helping stakeholders understand the potential bandwidth of future results.
🟡 Net Income Growth Scenarios
The projected net income for the next twelve months varies depending on the scenario. Under the optimistic scenario, net income is expected to increase by 5% to 7,044 million USD, reflecting improved profitability and strong financial performance. In the base case scenario, net income is forecasted to grow by 4% to 6,989 million USD, assuming stable market conditions and effective cost management. However, under the pessimistic scenario, net income is projected to decline by 3% to 6,934 million USD, reflecting potential challenges such as higher operational costs or slowing revenue growth.
Projected Net Income Source: MarketVectors.Pro, Linde Financial Reports (million USD)
The range of projected net income outcomes illustrates the Linde's exposure to fluctuations in margins and cost structures. A potential decline in the pessimistic scenario highlights the importance of maintaining operational discipline and protecting bottom-line performance. This reinforces the need for flexible financial planning and proactive risk mitigation strategies. Understanding the variability in profit expectations is critical for setting realistic investor guidance and aligning internal targets with external conditions.
Projected Net Income Source: MarketVectors.Pro, Linde Financial Reports (million USD)
The range of projected net income outcomes illustrates the Linde's exposure to fluctuations in margins and cost structures. A potential decline in the pessimistic scenario highlights the importance of maintaining operational discipline and protecting bottom-line performance. This reinforces the need for flexible financial planning and proactive risk mitigation strategies. Understanding the variability in profit expectations is critical for setting realistic investor guidance and aligning internal targets with external conditions.
🟡 Financial Performance Overview
Linde demonstrated stronger financial performance in the most recent period, reflecting strong revenue growth, operational efficiency, and profitability improvements revenue increased by 2.8% year-over-year, reaching 8,495 million USD, supported by strong sales performance across all key markets. At the same time, EBITDA grew by 4.9% year-over-year, totaling 3,296 million USD, driven by cost optimization and higher-margin business segments.
Revenue & Net Income
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Notably, net income surged by 6.2% year-over-year, reaching 1,766 million USD, improving Linde's net margin, which expanded to 20.8%. This growth reflects effective expense control and revenue expansion, strengthening the company’s bottom-line performance.
Revenue & Net Income
Notably, net income surged by 6.2% year-over-year, reaching 1,766 million USD, improving Linde's net margin, which expanded to 20.8%. This growth reflects effective expense control and revenue expansion, strengthening the company’s bottom-line performance.
Key Performance Indicators (KPIs)
Source: MarketVectors.Pro, Linde Financial Reports (YoY)
Valuation & Market Position
Linde’s valuation metrics indicate a weakened financial standing. The EV to EBITDA (TTM) ratio currently stands at 20.90, increasing from 20.77, reflecting improved operating earnings (EBITDA), suggesting stronger fundamentals. This suggests a high enterprise valuation relative to earnings.
EV to EBITDA Ratio
Source: MarketVectors.Pro, Linde Financial Reports (TTM)
The EV to EBITDA trendline illustrates Linde’s valuation trajectory, with an increasing enterprise value supported by improving earnings, suggesting healthy investor confidence.
Source: MarketVectors.Pro, Linde Financial Reports (TTM)
Meanwhile, the P/E (Price to Earnings) ratio has declined to 33.1, down from 35.6 a year ago, potentially signaling a more balanced market outlook on Linde’s earnings potential. The P/S (Price to Sales) ratio has declined to 6.69, compared to 6.88 a year ago, suggesting a more conservative valuation stance among investors.
| Change (%) | |
| Revenue Growth | 2.8% |
| EBITDA Growth | 4.9% |
| Net Income Growth | 6.2% |
| Net Margin | 20.8% |
| EPS | 6.9% |
EV to EBITDA Ratio
The EV to EBITDA trendline illustrates Linde’s valuation trajectory, with an increasing enterprise value supported by improving earnings, suggesting healthy investor confidence.
| Ratio (TTM) | |
| EV/EBITDA | 20.9 |
| P/E Ratio | 32.87 |
| P/S Ratio | 6.69 |
Cash Flow & Liquidity ★ Buffett's Key Metric
Linde maintains a strengthened cash flow position, highlighting improved liquidity and prudent financial management. The increase in cash flow suggests enhanced operational efficiency and a stronger ability to meet financial obligations.
• Free Cash Flow (FCF) – totaled 954 million USD, marking an improvement in liquidity.
• Net Operating Cash Flow – declined by 113.8% year-over-year, reaching 116 million USD, suggesting weaker cash inflows from operating activities.
• Long-term debt – increased by 19.3%, which may lead to higher financial leverage and increased interest obligations.
Linde’s ability to generate substantial cash flow while increasing debt reinforces its financial flexibility, though ongoing financial management is essential to sustain long-term growth and strategic investments.
Free Cash Flow
Source: MarketVectors.Pro, Linde Financial Reports (million USD)
Linde's financial performance in the most recent quarter shows that EBITDA reached 3,296 million USD, reflecting improved operational efficiency and earnings growth. The company's return on equity (ROE) is 16.8%, suggesting enhanced capital utilization and stronger profitability. The long-term debt-to-equity ratio stands at 49.3%, which may reflect rising leverage and a shift toward debt-based financing. The quick ratio is 0.78, highlighting tightened liquidity conditions and the need for cautious cash management. The EV/EBITDA ratio is currently 20.90x, suggesting that the stock may be trading at a premium, potentially pricing in high growth expectations. Overall, Linde’s financial health remains strong, with consistent revenue expansion, cost efficiency improvements, and tightened liquidity conditions. Meanwhile, the P/E ratio is declining, while Linde’s long-term prospects remain positive.
Free Cash Flow
Linde's financial performance in the most recent quarter shows that EBITDA reached 3,296 million USD, reflecting improved operational efficiency and earnings growth. The company's return on equity (ROE) is 16.8%, suggesting enhanced capital utilization and stronger profitability. The long-term debt-to-equity ratio stands at 49.3%, which may reflect rising leverage and a shift toward debt-based financing. The quick ratio is 0.78, highlighting tightened liquidity conditions and the need for cautious cash management. The EV/EBITDA ratio is currently 20.90x, suggesting that the stock may be trading at a premium, potentially pricing in high growth expectations. Overall, Linde’s financial health remains strong, with consistent revenue expansion, cost efficiency improvements, and tightened liquidity conditions. Meanwhile, the P/E ratio is declining, while Linde’s long-term prospects remain positive.
Disclaimer
This report is provided for informational purposes only and does not constitute financial, investment, legal, tax, or professional advice. The information, analyses, forecasts, and opinions contained herein are based on sources believed to be reliable as of the publication date. However, MarketVectors.Pro, its affiliates, officers, directors, employees, and agents make no warranties or representations, express or implied, regarding the accuracy, completeness, reliability, or suitability of this information for any particular purpose. The data, assumptions, and projections provided are subject to change without notice.
No Investment or Legal Advice
This report does not constitute an offer, recommendation, or solicitation to buy, sell, or hold any financial instrument, security, commodity, or investment. Any investment decisions made by the recipient are made entirely at their own discretion and risk. MarketVectors.Pro and its affiliates expressly disclaim any and all liability for investment losses, financial damages, or any other consequences arising from reliance on this report, whether such losses result from errors, omissions, misinterpretations, or unforeseen market conditions.
The recipient acknowledges and agrees that MarketVectors.Pro shall not be held liable under any legal theory, including but not limited to negligence, breach of fiduciary duty, or misrepresentation, for any direct, indirect, incidental, consequential, or punitive losses incurred. Furthermore, past performance is not indicative of future results, and no assurance or warranty is given regarding the accuracy, completeness, or reliability of the information contained herein. The recipient is strongly encouraged to seek independent professional advice before making any financial decisions.
This report may contain inaccuracies, errors, or omissions. MarketVectors.Pro and its affiliates expressly disclaim any responsibility for such inaccuracies and make no warranties, express or implied, regarding the correctness or completeness of the information provided. The recipient agrees not to hold MarketVectors.Pro liable for any such inaccuracies or their consequences.
Forward-Looking Statements and Risk Disclosures
This report may contain forward-looking statements based on assumptions, estimates, and expectations that are inherently subject to known and unknown risks and uncertainties. Actual results may differ materially from those projected due to factors beyond the control of MarketVectors.Pro, including but not limited to market fluctuations, geopolitical events, regulatory changes, and macroeconomic conditions. No assurances or guarantees can be made that any projections, expected returns, or forecasts will be realized.
Past performance is not indicative of future results. The recipient acknowledges that all forward-looking statements are inherently uncertain and that actual results may differ significantly from projections. MarketVectors.Pro does not guarantee any level of performance or return on investment.
Jurisdictional and Regulatory Considerations
This document is intended for recipients in jurisdictions where its distribution and access are legally permitted. It may not comply with regulatory standards in all jurisdictions and should not be used or relied upon in any jurisdiction where such distribution would violate local laws or regulations. Recipients are responsible for ensuring compliance with applicable local laws before engaging in any financial activities based on this report.
Confidentiality and Restriction on Distribution
This report is confidential and solely intended for the designated recipient. It may not be copied, reproduced, distributed, or shared without the prior written consent of MarketVectors.Pro. Unauthorized use or distribution of this document may be subject to legal action under applicable intellectual property and confidentiality laws.
Limitation of Liability
To the fullest extent permitted by law, MarketVectors.Pro, its affiliates, officers, directors, employees, and representatives expressly disclaim any and all liability for any damages or losses, whether direct, indirect, incidental, consequential, punitive, or otherwise, arising from the use or reliance on this report.
By accessing or using this report, the recipient acknowledges and agrees to the above terms and waives any claims against MarketVectors.Pro and its affiliates related to the content, analysis, or recommendations provided.
