Valuation Linamar Corporation

Stocks

Market Closed - Toronto S.E. Other stock markets 00:00:00 20/06/2026 +04			5-day change	1st Jan Change
102.46 ^CAD	+2.11%		-0.49%	+23.51%

06-02	TSX Closer: The Index Edges Down, But Still Near Its Record Close As CIBC Flags Its Top 10 Best Ideas For June	MT
05-07	CIBC Raises Linamar's Price Target to C$110.00 From C$105.00 Following Q1 Results	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	4,904	3,769	3,942	3,483	4,955	6,067	-
Change	-	-23.16%	4.61%	-11.64%	42.27%	22.43%	-
Enterprise Value (EV) ¹	4,767	4,216	5,061	4,721	6,146	6,782	6,212
Change	-	-11.56%	20.04%	-6.72%	30.19%	10.34%	-8.4%
P/E	-	-	-	-	8.53x	-	-
PBR	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	0.75x	0.48x	0.41x	0.33x	0.48x	0.52x	0.5x
EV / Revenue	0.73x	0.53x	0.52x	0.45x	0.6x	0.58x	0.51x
EV / EBITDA	4.56x	4.16x	3.86x	3.02x	3.9x	3.93x	3.42x
EV / EBIT	7.87x	7.46x	6.34x	5x	6.58x	6.43x	5.43x
EV / FCF	7.16x	45x	719x	6.84x	6.63x	10x	8.48x
FCF Yield	14%	2.22%	0.14%	14.6%	15.1%	9.95%	11.8%
Dividend per Share ²	0.68	-	0.88	1	1.12	1.25	1.4
Rate of return	0.91%	-	1.37%	1.76%	1.35%	1.22%	1.37%
EPS ²	-	-	-	-	9.73	-	-
Distribution rate	-	-	-	-	11.5%	-	-
Net sales ¹	6,537	7,918	9,734	10,582	10,232	11,656	12,109
EBITDA ¹	1,045	1,014	1,312	1,565	1,577	1,725	1,815
EBIT ¹	605.4	565.1	798.9	943.9	933.9	1,055	1,144
Net income	-	-	-	-	-	-	-
Net Debt ¹	-136.9	447.9	1,119	1,238	1,191	715.1	145.4
Reference price ²	74.93	61.30	64.02	56.79	82.96	102.46	102.46
Nbr of stocks (in thousands)	65,451	61,478	61,578	61,335	59,734	59,214	-
Announcement Date	09/03/22	08/03/23	06/03/24	05/03/25	04/03/26	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LINAMAR CORPORATION	-	0.58x	3.93x	1.22%	4.28B
MINTH GROUP LIMITED	9.53x	1.14x	6.23x	3.67%	4.41B
STANLEY ELECTRIC CO., LTD.	15.01x	0.6x	3.47x	2.67%	2.79B
OPMOBILITY SE	9.34x	0.33x	3.33x	4.08%	2.35B
ASAHI INDIA GLASS LIMITED	60.46x	-	-	0.35%	2.29B
MARCOPOLO S.A.	5.89x	0.94x	5.16x	7.43%	1.42B
SAF-HOLLAND SE	12.35x	0.71x	5.45x	4.16%	1.01B
Average	18.76x	0.72x	4.60x	3.37%	2.65B
Weighted average by Cap.	18.57x	0.74x	4.59x	2.91%