olivlawolivlaw

olivLaw · US equity research

Linde plc LIN

Industrial Inorganic Chemicals · SIC 2810 · Vertical: Industrial Inorganic Chemicals (SIC 2810)

524.74USD+2.58% · 1 dayClose 04 Nov 2026

Linde plc is the world's largest industrial gas company, with 2025 sales of 33986 million USD and about 64% of sales made outside the United States. In the second quarter of 2026 sales rose 9% to 9289 million USD, and full-year 2026 adjusted EPS guidance was kept at 17.70-17.90 USD.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Linde plc (LIN) stock was 524.74 USD (+2.58% on the day), with market capitalisation 240.9 bn USD, P/E 34.9 on diluted EPS of 15.06 USD over the last 12 months, dividend yield 1.20%, beta 0.44, 52-week range 389.38–546.64 USD. Latest reported quarter (Q3 2026): revenue of 9.4 bn USD (+9.2% YoY), net income of 1.7 bn USD (−12.3% YoY), diluted EPS 3.66 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
240.9 bn USD
shares as of 30 Sept 2026
P/E (TTM)
34.9
Diluted EPS TTM 15.06 · TTM to 30 Sept 2026
E/P (TTM)
2.87%
TTM to 30 Sept 2026
Dividend yield
1.20%
DPS 12m 6.30
Beta (2y)
0.44
Volatility (1y) 19%
52-week range
389.38546.64

Price history

Loading chart…

Technical reading

RSI (14)
69.6
strong (55–70)
Bollinger (20, 2)
480.09 – 525.12
in the upper half of the band · %B 0.99 · band width 9.0%
SMA 50 / 200
485.35 / 494.16
mixed trend
MACD (12, 26, 9)
9.49 / 8.24
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+8.8%−1.1%+9.9 pp—
3 months+6.9%−0.5%+7.3 pp—
6 months+4.6%+4.4%+0.2 pp—
Year to date+23.1%+12.3%+10.7 pp—
1 year+25.6%+13.5%+12.0 pp+20.0%
3 years+33.7%+76.4%−42.7 pp+17.9%
5 years+58.1%+63.7%−5.6 pp—
Max drawdown (1y)
−16.3%
02 Jul 2026 → 21 Sept 2026
Max drawdown (5y)
−23.7%
31 Dec 2021 → 26 Sept 2022
Compound annual growth (5y)
+9.6%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
9.4 bn USD
+9.2% YoY
Net income
1.7 bn USD
−12.3% YoY
Diluted EPS
3.66
−10.5% YoY
net / operating
18.0% / 22.9%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue8.3 bn8.1 bn8.5 bn8.6 bn8.8 bn8.8 bn9.3 bn9.4 bn
Cost of revenue4.3 bn4.2 bn4.3 bn4.4 bn4.5 bn4.5 bn4.9 bn5.0 bn
Research & development39.0 m38.0 m38.0 m36.0 m35.0 m38.0 m37.0 m37.0 m
SG&A814.0 m786.0 m870.0 m897.0 m880.0 m893.0 m891.0 m892.0 m
Operating income2.3 bn2.2 bn2.4 bn2.4 bn2.0 bn2.4 bn2.6 bn2.2 bn
Depreciation & amortisation913.0 m910.0 m942.0 m961.0 m950.0 m951.0 m963.0 m965.0 m
Interest expense53.0 m60.0 m67.0 m64.0 m64.0 m62.0 m61.0 m71.0 m
Pre-tax income2.3 bn2.2 bn2.3 bn2.4 bn2.0 bn2.4 bn2.5 bn2.1 bn
Income tax533.0 m511.0 m573.0 m424.0 m481.0 m571.0 m610.0 m449.0 m
Net income1.7 bn1.7 bn1.8 bn1.9 bn1.5 bn1.9 bn1.9 bn1.7 bn
Diluted EPS3.60 ≈3.513.734.093.27 ≈3.984.153.66
Operating cash flow2.8 bn2.2 bn2.2 bn ≈2.9 bn ≈3.0 bn2.2 bn2.3 bn ≈3.2 bn ≈
Capex1.3 bn1.3 bn1.3 bn ≈1.3 bn ≈1.5 bn1.3 bn1.4 bn ≈1.4 bn ≈
Dividends paid659.0 m708.0 m704.0 m ≈701.0 m ≈698.0 m741.0 m738.0 m ≈735.0 m ≈
Share repurchases1.3 bn1.1 bn1.1 bn ≈989.0 m ≈1.4 bn807.0 m871.0 m ≈954.0 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 53 percentile of its own 36-quarter history (min 13.8, median 33.7, max 56.6; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue14.8 bn28.2 bn27.2 bn30.8 bn33.4 bn32.9 bn33.0 bn34.0 bn
Revenue YoY+30.6%+90.3%−3.5%+13.0%+8.3%−1.5%+0.5%+3.0%
Net income4.4 bn2.3 bn2.5 bn3.8 bn4.1 bn6.2 bn6.6 bn6.9 bn
Net income YoY+251.3%−47.8%+9.5%+53.0%+8.4%+49.5%+5.9%+5.1%
Diluted EPS13.114.194.717.338.2312.5913.6214.61
Diluted EPS YoY+203.5%−68.0%+12.4%+55.6%+12.3%+53.0%+8.2%+7.3%
net %29.5%8.1%9.2%12.4%12.4%18.9%19.9%20.3%
Free cash flowunavailableunavailable4.0 bn6.6 bn5.7 bn5.5 bn4.9 bn5.1 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
5.1 bn USD
Financial debt
25.2 bn USD
Net debt
20.1 bn USD
Equity
39.7 bn USD
Total assets
86.8 bn USD
Debt / equity
0.63x
Current ratio
0.88x
ROE
17.4%
ROA
8.3%
FCF margin
15.0%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
32.9 bn
2024
33.0 bn
2025
34.0 bn

SEC (XBRL)· 25 Feb 2026verified

Cost of revenue
2023
17.5 bn
2024
17.1 bn
2025
17.4 bn

SEC (XBRL)· 25 Feb 2026verified

Gross profit
2023
15.4 bn ≈
2024
15.9 bn ≈
2025
16.6 bn ≈

SEC (XBRL)· 25 Feb 2026derived

Research & development
2023
146.0 m
2024
150.0 m
2025
147.0 m

SEC (XBRL)· 25 Feb 2026verified

SG&A
2023
3.3 bn
2024
3.3 bn
2025
3.4 bn

SEC (XBRL)· 25 Feb 2026verified

Operating income
2023
8.0 bn
2024
8.6 bn
2025
8.9 bn

SEC (XBRL)· 25 Feb 2026verified

Depreciation & amortisation
2023
3.8 bn
2024
3.8 bn
2025
3.8 bn

SEC (XBRL)· 25 Feb 2026verified

EBITDA
2023
11.8 bn ≈
2024
12.4 bn ≈
2025
12.7 bn ≈

SEC (XBRL)· 25 Feb 2026derived

Interest expense
2023
200.0 m
2024
256.0 m
2025
255.0 m

SEC (XBRL)· 25 Feb 2026verified

Pre-tax income
2023
8.0 bn
2024
8.6 bn
2025
8.9 bn

SEC (XBRL)· 25 Feb 2026verified

Income tax
2023
1.8 bn
2024
2.0 bn
2025
2.0 bn

SEC (XBRL)· 25 Feb 2026verified

Net income
2023
6.2 bn
2024
6.6 bn
2025
6.9 bn

SEC (XBRL)· 25 Feb 2026verified

Diluted EPS
2023
12.59
2024
13.62
2025
14.61

SEC (XBRL)· 25 Feb 2026verified

Weighted average diluted shares
2023
492.3 m
2024
482.1 m
2025
472.2 m

SEC (XBRL)· 25 Feb 2026verified

Dividend per share
2023
5.10
2024
5.56
2025
6.00

SEC (XBRL)· 25 Feb 2026verified

Balance sheet · USD

Cash
2023
4.7 bn
2024
4.9 bn
2025
5.1 bn

SEC (XBRL)· 25 Feb 2026verified

Receivables
2023
4.7 bn
2024
4.6 bn
2025
5.0 bn

SEC (XBRL)· 25 Feb 2026verified

Inventories
2023
2.1 bn
2024
1.9 bn
2025
2.1 bn

SEC (XBRL)· 25 Feb 2026verified

Current assets
2023
12.6 bn
2024
12.9 bn
2025
13.3 bn

SEC (XBRL)· 25 Feb 2026verified

Property, plant & equipment, net
2023
24.6 bn
2024
24.8 bn
2025
28.3 bn

SEC (XBRL)· 25 Feb 2026verified

Goodwill
2023
26.8 bn
2024
25.9 bn
2025
27.9 bn

SEC (XBRL)· 25 Feb 2026verified

Intangibles (excl. goodwill)
2023
12.4 bn
2024
11.3 bn
2025
11.9 bn

SEC (XBRL)· 25 Feb 2026verified

Total assets
2023
80.8 bn
2024
80.1 bn
2025
86.8 bn

SEC (XBRL)· 25 Feb 2026verified

Accounts payable
2023
3.0 bn
2024
2.5 bn
2025
2.8 bn

SEC (XBRL)· 25 Feb 2026verified

Short-term debt
2023
4.7 bn
2024
4.2 bn
2025
4.5 bn

SEC (XBRL)· 25 Feb 2026verified

Long-term debt
2023
13.4 bn
2024
15.3 bn
2025
20.7 bn

SEC (XBRL)· 25 Feb 2026verified

Current liabilities
2023
15.7 bn
2024
14.5 bn
2025
15.2 bn

SEC (XBRL)· 25 Feb 2026verified

Total liabilities
2023
39.7 bn
2024
40.7 bn
2025
47.1 bn

SEC (XBRL)· 25 Feb 2026verified

Equity
2023
41.1 bn
2024
39.5 bn
2025
39.7 bn

SEC (XBRL)· 25 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
9.3 bn
2024
9.4 bn
2025
10.4 bn

SEC (XBRL)· 25 Feb 2026verified

Capex
2023
3.8 bn
2024
4.5 bn
2025
5.3 bn

SEC (XBRL)· 25 Feb 2026verified

Free cash flow
2023
5.5 bn ≈
2024
4.9 bn ≈
2025
5.1 bn ≈

SEC (XBRL)· 25 Feb 2026derived

Investing cash flow
2023
-4.7 bn
2024
-4.6 bn
2025
-5.7 bn

SEC (XBRL)· 25 Feb 2026verified

Financing cash flow
2023
-5.4 bn
2024
-4.4 bn
2025
-4.6 bn

SEC (XBRL)· 25 Feb 2026verified

Dividends paid
2023
2.5 bn
2024
2.7 bn
2025
2.8 bn

SEC (XBRL)· 25 Feb 2026verified

Share repurchases
2023
4.0 bn
2024
4.5 bn
2025
4.6 bn

SEC (XBRL)· 25 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
3.0%
computed by olivLawFY 2025
Revenue CAGR 3Y
0.6%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
4.5%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
3.3%
computed by olivLawFY 2025
Net income growth (YoY)
5.1%
computed by olivLawFY 2025
Net income CAGR 3Y
18.5%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
22.5%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
7.3%
computed by olivLawFY 2025
EPS CAGR 3Y
21.1%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
25.4%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
3.3%
computed by olivLawFY 2025

Profitability

Gross margin
47.9%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
35.8%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
25.3%
computed by olivLawTTM to 30 Sept 2026
Net margin
19.3%
computed by olivLawTTM to 30 Sept 2026
FCF margin
14.0%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
18.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
8.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
11.6%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
12.6%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
41.8%
computed by olivLawTTM to 30 Sept 2026
Payout ratio (FCF)
57.3%
computed by olivLawTTM to 30 Sept 2026

Balance sheet

Net debt
21.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
1.6x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
0.6x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
35.5x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
0.9x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
0.7x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.3x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
10.7 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
5.6 bn USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
5.1 bn USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
72.5%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
82.4%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
55 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
41 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
53 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
43 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Market and valuation

Market capitalisation
240.9 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
262.2 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
34.4x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
34.9x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
2.9%
computed by olivLawTTM to 30 Sept 2026
P/B
6.1x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
6.6x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
20.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
28.6x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
7.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
47.4x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
2.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
1.2%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
2.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Risk

Altman Z
4.11
computed by olivLawbalance sheet at 30 Sept 2026

Valuation

olivLaw classification

Unattractive profile

Score: 48 / 100

A scoring methodology on indicators and valuation, not investment advice.

(margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

524.74 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 240.9 bn USD

Key indicators

Market capitalisation
240.9 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
34.9x
computed by olivLawTTM to 30 Sept 2026
P/B
6.1x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
20.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
18.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
19.3%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
3.0%
computed by olivLawFY 2025
Dividend yield
1.2%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

36/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 30 Sept 2026
Source: SEC (XBRL)published 29 Oct 2026
verified 1599derived 113

Score by group

  • Balance sheet41
  • Growth53
  • Quality89
  • Returns60
  • Valuation15

Estimated value range

Low
78.85
USD per share
Mid
126.57
USD per share
High
181.86
USD per share
Price: 524.74 USD
The price is above the range
Potential to the central value: -75.9% (value / price − 1)
Margin of safety: -314.6% (1 − price / value)
Agreement between methods: medium · 3 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 69.45 – 217.63 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)99.69 – 181.86 (Mid 131.15)
    WACC 8.9% · starting FCFF 5.3 bn USD · terminal value share of EV 74%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA69.45 – 217.63 (Mid 126.57)
    4 companies used · median multiple 6.1x · quartiles 4.1x – 9.3x
    LXFR, LXU, TROX, VHI
  • Peers: P/Eunavailable · not enough peers
  • Dividend discount (DDM)78.85 – 106.03 (Mid 90.44)
Multiple comparisons use the SIC vertical: Industrial Inorganic Chemicals (SIC 2810)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 48/100

FactorValueScoreWeight used
ROIC · Quality11.6%100 (vs peers)10%
Net margin · Quality19.3%100 (vs peers)6%
FCF conversion · Quality72.5%61 (on a fixed band)6%
Revenue CAGR 3Y · Growth0.6%5 (on a fixed band)8%
EPS CAGR 3Y · Growth21.1%100 (on a fixed band)8%
Net debt / EBITDA · Balance sheet1.6x20 (vs peers)10%
Interest coverage · Balance sheet35.5x100 (on a fixed band)6%
Current ratio · Balance sheet0.9x5 (on a fixed band)4%
P/E (TTM) · Valuation34.9x0 (on a fixed band)10%
EV/EBITDA · Valuation20.2x20 (vs peers)10%
FCF yield · Valuation2.1%26 (on a fixed band)8%
Shareholder yield (distributions) · Returns2.9%41 (on a fixed band)6%
Payout ratio (FCF) · Returns57.3%90 (on a fixed band)4%

Score groups

  • Balance sheet41/100 · 3/3 factors with a value
  • Growth53/100 · 2/2 factors with a value
  • Quality89/100 · 3/3 factors with a value
  • Returns60/100 · 2/2 factors with a value
  • Valuation15/100 · 3/3 factors with a value

Memo

Linde plc (LIN). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 34.0 bn USD in 2025; YoY growth 3.0%; net margin 19.3%; ROE 18.0%; net debt/EBITDA 1.6x.

The estimated value range is 78.85–181.86 USD per share (median of 3 methods, agreement: medium); assumptions are illustrative. Against the central value of 126.57 USD, the price of 524.74 USD leaves a potential of -75.9% (value / price − 1) and a margin of safety of -314.6% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 48/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 11.6%
  • Net margin: 19.3%
  • EPS CAGR 3Y: 21.1%
  • Interest coverage: 35.5x
  • Payout ratio (FCF): 57.3%

What contradicts it

  • Revenue CAGR 3Y: 0.6%
  • Net debt / EBITDA: 1.6x
  • Current ratio: 0.9x
  • P/E (TTM): 34.9x
  • EV/EBITDA: 20.2x
  • FCF yield: 2.1%
  • The price is above the estimated value range

Versus the vertical median

Industrial Inorganic Chemicals (SIC 2810) · same industry (4-digit SIC) · compared with 9 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
34.9x
vertical median —
EV/EBITDA
20.2x
vertical median 7.3x
above median (+177.6%)
P/S
6.6x
vertical median 1.1x
above median (+532.7%)
P/B
6.1x
vertical median 1.2x
above median (+415.1%)
ROE
18.0%
vertical median -4.8%
above median
Net margin
19.3%
vertical median -2.7%
above median
EBIT margin
25.3%
vertical median 1.0%
above median (+2,410.4%)
Revenue YoY
3.0%
vertical median -1.4%
above median
Net debt/EBITDA
1.6x
vertical median -0.9x
above median
Dividend yield
1.2%
vertical median 2.6%
below median (−53.5%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
LINLinde plc240.9 bn34.918.0%19.3%+3.0%+26% / +34%
APDAir Products And Chemicals, Inc.71.0 bn—-0.3%-0.4%−0.5%+22% / +18%
MTXMinerals Technologies Inc.2.0 bn—-4.1%-3.1%−2.2%+12% / +5%
KROKronos Worldwide, Inc.890.9 m—-13.7%-5.6%−1.5%+53% / −11%
LXULSB Industries, Inc.766.1 m17.18.7%7.0%+17.8%+19% / +24%
TROXTronox Holdings PLC566.9 m—-39.1%-18.0%−5.7%−14% / −72%
LXFRLuxfer Holdings PLC463.2 m76.32.7%1.7%−1.9%+38% / +110%
VHIValhi, Inc.430.8 m—-4.8%-2.4%−1.3%+20% / +12%
NLNli Holdings, Inc.359.9 m—-6.7%-15.8%+8.5%+30% / +44%
LTBRLightbridge Corporation172.9 m—-14.1%—unavailable−73% / +39%

1- and 3-year price returns: for LIN from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
302.14
Total return -41% · Per year -41%
535.21
Total return 3% · Per year 3%
807.59
Total return 55% · Per year 55%
3 years
270.80
Total return -46% · Per year -18%
541.84
Total return 7% · Per year 2%
900.87
Total return 76% · Per year 21%
5 years
242.71
Total return -50% · Per year -13%
548.55
Total return 11% · Per year 2%
1,004.93
Total return 100% · Per year 15%
What moves the 3-year price the most
  • Exit P/E± 135.46
  • Net margin± 94.82
  • Annual revenue growth± 80.84
  • Annual dilution± 7.97

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 31 Jul 2026; since then the company filed 10-Q (29 Oct 2026), 8-K (29 Oct 2026 · results).

In brief

Linde plc is the world's largest industrial gas company, with 2025 sales of 33986 million USD and about 64% of sales made outside the United States 1. In the second quarter of 2026 sales rose 9% to 9289 million USD, and full-year 2026 adjusted EPS guidance was kept at 17.70-17.90 USD 23.

SWOT

Strengths

  • Linde has the largest industrial gas network in the world and a leading technology position in air separation and process gases.
  • Long-term contracts and pipeline networks provide stable revenue and the ability to pass energy cost changes to customers.
  • Diversity of end markets and geographies reduces dependence on any single customer or market.

Weaknesses

  • Energy is the largest cost, and pass-through mechanisms do not fully offset price swings.
  • Large goodwill and intangible balances from the 2018 merger could lead to impairment if activity weakens.
  • The engineering segment has previously required restructuring charges, showing margin sensitivity on construction projects.

Opportunities

  • Electronics and semiconductor demand could keep supporting new long-term gas contracts.
  • Low-carbon hydrogen and carbon capture are areas where the company has proprietary technology and could grow.
  • Asian and Middle Eastern markets offer growth through new projects and acquisitions if conditions are favourable.

Threats

  • A global economic slowdown could reduce investment by customers in chemicals, energy and metals.
  • Currency swings and trade tariffs can affect revenue and profit reported in dollars.
  • Disruptions in energy or raw material supply, and extreme weather events, can affect production.

Risks

  • Economic slowdownmedium

    If customers in cyclical industries cut investment, demand for gases and plants could fall, and some customers could delay payments.

  • Energy costshigh

    Higher prices for electricity, natural gas or diesel can reduce profitability if pass-through to customers is delayed or incomplete.

  • Currency riskmedium

    Revenue in currencies other than the dollar can cause large swings in results reported in dollars.

  • Asset impairmentmedium

    If activity declines, the company may have to record impairment of goodwill or intangible assets, hurting reported results.

  • Cybersecuritylow

    Cyber attacks or IT outages could lead to data loss and operational disruption, with possible legal consequences.

Investment thesis

What would need to be true (bull case)

  • Long-term contracts, the pipeline network and a record electronics gas backlog could support stable revenue in the coming years.
  • If productivity programmes and higher prices continue to outpace cost inflation, operating margins could stay high.
  • Low-carbon hydrogen and carbon capture technologies could open new revenue sources over the medium term.

What would break the thesis

  • Reliance on cyclical industries such as chemicals and metals could make revenue more volatile if the economy slows.
  • The large goodwill from the earlier merger means that an impairment could have a significant effect on reported results.
  • Part of the 2026 sales growth came from favourable currency moves; if these reverse, reported growth could be smaller.

What to watch

  • Third-quarter results and updated adjusted EPS guidanceQ3 2026
  • Development of the long-term gas backlog and engineering project pipelineQ4 2026
  • Delivery against the 5.5-6.0 billion USD capital expenditure plan for 20262026

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 31 Jul 2026; since then the company filed 10-Q (29 Oct 2026), 8-K (29 Oct 2026 · results).

The business

Its Engineering business designs and builds plants for air separation, hydrogen, synthesis gas, olefins and natural gas, and part of sales comes from this segment rather than from gas deliveries 12. The three geographic segments Americas, EMEA and APAC generated 90% of 2025 sales 1.

In fiscal 2025 reported operating profit was 8923 million USD and adjusted operating profit was 10137 million USD, while cash flow from operations was 10350 million USD 1. Capital expenditure was 5261 million USD, showing continued investment in new capacity 1.

Market context

The industrial gases market is dominated by a few global players, including Air Liquide, Air Products and Messer, alongside many regional and local competitors 1. Demand from electronics and from chemicals and energy drove volume growth in 2026, according to the company 23.

Long-term contracts with energy cost pass-through reduce exposure to economic cycles, although customers in chemicals, energy and metals are cyclical and can delay investment 1. If these industries slow, volumes and capacity utilisation could fall 1.

Trends

  • Electronics demandtailwind

    Electronics and semiconductor gas projects supported volume growth and a record long-term sale of gas backlog, mainly in the United States 3. If investment in this sector slows, growth could be weaker 3.

  • Energy and raw material costsmixed

    Energy is the largest cost of producing gases, and the price and availability of natural gas and electricity remain uncertain 1. Cost pass-through mechanisms limit the impact but do not remove it entirely 1.

  • Cost inflationheadwind

    Operating cost inflation was largely offset by higher prices and productivity programmes, but the pressure remains visible in cost of sales 12.

  • Currencymixed

    A large part of revenue is in currencies other than the dollar, and in the second quarter of 2026 the stronger yuan, euro and real lifted dollar sales 12.

Competitive position

Linde competes with global and regional companies such as Air Liquide, Air Products and Messer, as well as many small and medium independent gas companies 1. Its main advantage is the pipeline network, which lets it supply large customers reliably and economically 1.

A significant part of the international gases market is customer-owned plants, which limits the addressable market for outside suppliers 1. In engineering, competition comes from specialists in gas and hydrogen plants 1.

News & filings

In the press

The latest news item in our archive is from 26 Jun 2026; the newest SEC filing is from 29 Oct 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Linde plc · 25 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Linde plc · 31 Jul 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Linde plc · 31 Jul 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.