|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.42 USD | +1.15% |
|
-7.11% | +18.34% |
| 07-21 | Analyst recommendations: Gilead, Salesforce, Goldman Sachs, Carvana, Crowdstrike… |  |
| 07-17 | UBS Raises Price Target on Lineage to $45 From $35, Maintains Neutral Rating | MT |
Company Valuation: Lineage, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 13,365 | 7,990 | 9,430 | - | - |
| Change | - | -40.22% | 18.02% | - | - |
| Enterprise Value (EV) 1 | 19,345 | 15,249 | 17,325 | 17,503 | 17,440 |
| Change | - | -21.17% | 13.61% | 1.03% | -0.36% |
| P/E | -15.8x | -81.4x | -55.4x | -74.7x | -85.8x |
| PBR | 1.55x | 0.96x | 1.3x | 1.31x | 1.36x |
| PEG | - | 0.9x | -0.7x | 2.9x | 6.6x |
| Capitalization / Revenue | 2.5x | 1.49x | 1.75x | 1.7x | 1.62x |
| EV / Revenue | 3.62x | 2.85x | 3.21x | 3.16x | 3x |
| EV / EBITDA | 14.6x | 11.7x | 13.6x | 13.2x | 12.4x |
| EV / EBIT | 42.7x | 84.2x | 93.1x | 70.5x | 56.3x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | 0.9075 | 2.11 | 2.126 | 2.227 | 2.319 |
| Rate of return | 1.55% | 6.03% | 5.13% | 5.38% | 5.6% |
| EPS 2 | -3.7 | -0.43 | -0.7478 | -0.5544 | -0.4826 |
| Distribution rate | -24.5% | -491% | -284% | -402% | -480% |
| Net sales 1 | 5,340 | 5,355 | 5,395 | 5,545 | 5,821 |
| EBITDA 1 | 1,329 | 1,298 | 1,271 | 1,331 | 1,409 |
| EBIT 1 | 453 | 181 | 186.1 | 248.3 | 310 |
| Net income 1 | -664 | -100 | -199.1 | -153.1 | -128.9 |
| Net Debt 1 | 5,980 | 7,259 | 7,894 | 8,073 | 8,010 |
| Reference price 2 | 58.57 | 35.00 | 41.42 | 41.42 | 41.42 |
| Nbr of stocks (in thousands) | 228,190 | 228,290 | 227,674 | - | - |
| Announcement Date | 2/26/25 | 2/25/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -55.39x | 3.21x | 13.64x | 5.13% | 9.43B | |
| 30.81x | 13.53x | 18.97x | 3.73% | 56.62B | |
| 32.12x | 14.96x | 18.31x | 4.44% | 31.21B | |
| 28.76x | 11.46x | 18.15x | 5.07% | 9.53B | |
| 15.93x | 9.13x | 15.57x | 4.58% | 2.94B | |
| 13.2x | 10.36x | 16.82x | 5.34% | 2.33B | |
| 66.84x | 9.7x | 18.87x | 4.76% | 1.92B | |
| 10.27x | 9.51x | 17.26x | 5.08% | 1.79B | |
| 18.25x | 12.11x | 23.29x | 4.83% | 1.18B | |
| Average | 17.86x | 10.44x | 17.87x | 4.77% | 12.99B | |
| Weighted average by Cap. | 23.47x | 12.60x | 18.18x | 4.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LINE Stock
- Valuation Lineage, Inc.
Select your edition
All financial news and data tailored to specific country editions
