Linamar Corp
TSX:LNR

Watchlist Manager
Linamar Corp Logo
Linamar Corp
TSX:LNR
Watchlist
Price: 60.15 CAD -5.14% Market Closed
Market Cap: 3.7B CAD
Have any thoughts about
Linamar Corp?
Write Note

Intrinsic Value

The intrinsic value of one LNR stock under the Base Case scenario is 137.52 CAD. Compared to the current market price of 60.15 CAD, Linamar Corp is Undervalued by 56%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

LNR Intrinsic Value
137.52 CAD
Undervaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Linamar Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for LNR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about LNR?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Linamar Corp

Provide an overview of the primary business activities
of Linamar Corp.

What unique competitive advantages
does Linamar Corp hold over its rivals?

What risks and challenges
does Linamar Corp face in the near future?

Summarize the latest earnings call
of Linamar Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Linamar Corp.

Provide P/S
for Linamar Corp.

Provide P/E
for Linamar Corp.

Provide P/OCF
for Linamar Corp.

Provide P/FCFE
for Linamar Corp.

Provide P/B
for Linamar Corp.

Provide EV/S
for Linamar Corp.

Provide EV/GP
for Linamar Corp.

Provide EV/EBITDA
for Linamar Corp.

Provide EV/EBIT
for Linamar Corp.

Provide EV/OCF
for Linamar Corp.

Provide EV/FCFF
for Linamar Corp.

Provide EV/IC
for Linamar Corp.

Show me price targets
for Linamar Corp made by professional analysts.

What are the Revenue projections
for Linamar Corp?

How accurate were the past Revenue estimates
for Linamar Corp?

What are the Net Income projections
for Linamar Corp?

How accurate were the past Net Income estimates
for Linamar Corp?

What are the EPS projections
for Linamar Corp?

How accurate were the past EPS estimates
for Linamar Corp?

What are the EBIT projections
for Linamar Corp?

How accurate were the past EBIT estimates
for Linamar Corp?

Compare the revenue forecasts
for Linamar Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Linamar Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Linamar Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Linamar Corp compared to its peers.

Compare the P/E ratios
of Linamar Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Linamar Corp with its peers.

Analyze the financial leverage
of Linamar Corp compared to its main competitors.

Show all profitability ratios
for Linamar Corp.

Provide ROE
for Linamar Corp.

Provide ROA
for Linamar Corp.

Provide ROIC
for Linamar Corp.

Provide ROCE
for Linamar Corp.

Provide Gross Margin
for Linamar Corp.

Provide Operating Margin
for Linamar Corp.

Provide Net Margin
for Linamar Corp.

Provide FCF Margin
for Linamar Corp.

Show all solvency ratios
for Linamar Corp.

Provide D/E Ratio
for Linamar Corp.

Provide D/A Ratio
for Linamar Corp.

Provide Interest Coverage Ratio
for Linamar Corp.

Provide Altman Z-Score Ratio
for Linamar Corp.

Provide Quick Ratio
for Linamar Corp.

Provide Current Ratio
for Linamar Corp.

Provide Cash Ratio
for Linamar Corp.

What is the historical Revenue growth
over the last 5 years for Linamar Corp?

What is the historical Net Income growth
over the last 5 years for Linamar Corp?

What is the current Free Cash Flow
of Linamar Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Linamar Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Linamar Corp

Current Assets 4.7B
Cash & Short-Term Investments 824.4m
Receivables 1.7B
Other Current Assets 2.2B
Non-Current Assets 6.4B
Long-Term Investments 8.5m
PP&E 3.8B
Intangibles 2.4B
Other Non-Current Assets 213.5m
Current Liabilities 2.6B
Accounts Payable 2.4B
Other Current Liabilities 170.6m
Non-Current Liabilities 2.7B
Long-Term Debt 2.4B
Other Non-Current Liabilities 284.6m
Efficiency

Earnings Waterfall
Linamar Corp

Revenue
10.7B CAD
Cost of Revenue
-9.1B CAD
Gross Profit
1.5B CAD
Operating Expenses
-579.4m CAD
Operating Income
938.9m CAD
Other Expenses
-344m CAD
Net Income
594.9m CAD

Free Cash Flow Analysis
Linamar Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

During the third quarter, Linamar reported sales of $2.64 billion, an 8.3% increase year-over-year, driven by a 24% rise in its Industrial segment. Operating earnings for both Industrial and Mobility segments saw double-digit growth, despite significant market declines. Free cash flow reached $270 million. However, guidance for Q4 suggests double-digit declines in both segments due to ongoing market challenges. Looking ahead to 2024, Linamar expects sales growth in the Industrial segment and Mobility margins will normalize, aiming for double-digit operating earnings growth. A new capital allocation strategy will also support share repurchases when the stock is deemed undervalued.

What is Earnings Call?
Fundamental Scores

LNR Profitability Score
Profitability Due Diligence

Linamar Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
51/100
Profitability
Score

Linamar Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

LNR Solvency Score
Solvency Due Diligence

Linamar Corp's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
56/100
Solvency
Score

Linamar Corp's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LNR Price Targets Summary
Linamar Corp

Wall Street analysts forecast LNR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LNR is 77.52 CAD with a low forecast of 68.68 CAD and a high forecast of 88.2 CAD.

Lowest
Price Target
68.68 CAD
14% Upside
Average
Price Target
77.52 CAD
29% Upside
Highest
Price Target
88.2 CAD
47% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for LNR?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for LNR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Linamar Corp Logo
Linamar Corp

Country

Canada

Industry

Auto Components

Market Cap

3.7B CAD

Dividend Yield

2.39%

Description

Linamar Corp. is a diversified manufacturing company, which engages in engineered products powering vehicles, motion, work and lives. The company is headquartered in Guelph, Ontario and currently employs 25,613 full-time employees. The firm is engaged in providing manufacturing solutions and developing engineered products. The company operates under two segments, namely the Industrial segment and the Mobility segment. The Industrial segment is consists of Skyjack and MacDon. Skyjack manufactures scissor, boom and telehandler lifts for the aerial work platform industry. MacDon manufactures combine draper headers and self-propelled windrowers for the agricultural harvesting industry. The Mobility segment is subdivided into three regional groups: North America, Europe, and Asia Pacific. Within the Mobility segment, the regional groups are vertically integrated operations, which is engaged in light metal casting, forging, machining and assembly for on and off highway vehicle markets. The Mobility segment products are focused on both systems and components for new energy powertrains, body and chassis, driveline, engine, and transmission systems of these vehicles.

Contact

ONTARIO
Guelph
287 Speedvale Ave W
+15198367550.0
www.linamar.com

IPO

1986-01-30

Employees

25 613

Officers

Executive Chairman of the Board
Ms. Linda S. Hasenfratz
President, CEO & Director
Mr. Jim Jarrell
Chief Financial Officer
Mr. Dale Schneider
Group President of Linamar Manufacturing Europe
Salvatore Cocca
CTO, Executive VP of Sales & Marketing and Non-Independent Director
Mr. Mark Stoddart
General Counsel, Corporate Secretary & Global VP Corporate Development
Mr. Elliot Burger
Show More
Executive Vice President of Human Resources
Ms. Roxanne Phyllis Rose
Group President of Linamar Manufacturing - Asia Pacific
Mr. Wenzhang Huang
Group President of MacDon
Kurt Lawrence Buehler
Show Less

See Also

Discover More
What is the Intrinsic Value of one LNR stock?

The intrinsic value of one LNR stock under the Base Case scenario is 137.52 CAD.

Is LNR stock undervalued or overvalued?

Compared to the current market price of 60.15 CAD, Linamar Corp is Undervalued by 56%.

Back to Top