Linamar Corporation (LNR) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Linamar Corporation stock C$183, price C$86.29, upside +112.6%, quality 62 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range C$43.25 – C$108.68 · fair‑value band C$127.62 – C$229.34 · the C$86.29 price screens below the C$183.48 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Linamar in your weekly email
Every Wednesday you see whether Linamar is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Linamar Corporation, together with its subsidiaries, manufactures and sells engineered products in Canada, Europe, the Asia Pacific, and rest of North America. It operates through two segments, Mobility and Industrial.
Show moreShow less
The Mobility segment offers electrified products, including 3P3200, e3P4100, and 3P5700 eAxle gearboxes; utility and medium duty platform eAxles; FlexForm conformable hydrogen storage tanks; light duty beam eAxle; structure and chassis, including front and rear subframes, semi-trailing arms, front knuckles, battery enclosures, crossrails, shock towers, and cross car beams; driveline products, such as differential assemblies, power transfer and rear drive units, and engineered gears; transmission products, which comprises gears and shafts, gearbox housings, shaft and shell assemblies, and clutch modules; and engines, including cylinder blocks and heads, connecting rods, camshafts, and balance shaft modules for battery, hybrid, and fuel-cell electric vehicles.
This segment serves electrified and traditionally powered markets.
The Industrial segment provides scissor, boom and telehandler lifts for the aerial work platform industry; combine draper headers and self-propelled windrowers for the agricultural harvesting industry; farm tillage and crop fertilizer applicator equipment; and air seeders, cultivators, and planters for the seeding and farming industry.
The company also provides medical devices and precision medical components. It offers its products under the Linamar, Skyjack, MacDon, Salford, Bourgault, and McLaren Engineering brand names. Linamar Corporation was founded in 1964 and is headquartered in Guelph, Canada.
Stock analysis
Linamar Corporation (LNR) currently trades at C$86.29, while our model-based Fair Value estimate is C$183.48, implying the stock looks roughly 53% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of C$263.39 per share, and 22 of the 26 models we run sit above the C$86.29 price.
Bear case: the Asset-Based group reads lowest at C$46.17, and 4 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: C$127.62 (bear) to C$229.34 (bull), the price of C$86.29 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Linamar Corporation reported revenue of C$10.2B in FY2025 versus C$6.5B in FY2021, a compound +11.9%/yr. Reported net income was C$585M in FY2025, compounding +8.6%/yr from FY2021.
Key figures
Market cap C$5.1B (≈ $3.6B) Mid · P/E ratio 7.6 · P/S ratio 0.44 · EPS (TTM) C$11.31 · Dividend yield 1.3% · Net margin 5.7% · Return on equity 10.5% · Return on assets (EBIT) 7.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 113%, LNR screens cheaper than that median.
Fair Value models
BearC$127.62Fair Value C$183.48BullC$229.34
Price C$86.29 · Upside +112.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (C$8.74 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCFC$168.58C$289.34C$475.7978
Growth DCFC$167.09C$276.60C$437.9077
Residual IncomeC$87.07C$93.97C$111.5476
All 26 models by family
DCF Models
FCF DCFC$168.58C$289.34C$475.7978
Owner EarningsC$157.91C$271.66C$447.2974
5Y Revenue ExitC$137.14C$236.17C$367.0971
5Y EBITDA ExitC$186.11C$334.92C$518.1674
5Y P/E ExitC$146.54C$255.12C$375.8470
10Y Revenue ExitC$142.73C$236.26C$372.5665
10Y EBITDA ExitC$177.23C$303.70C$489.3867
10Y P/E ExitC$152.68C$249.20C$379.3363
Earnings-Based
Graham-DoddC$67.84C$291.69C$398.6064
Lynch FVC$74.73C$106.75C$138.7861
PEG = 1.0C$74.73C$106.75C$138.7857
EPVC$82.51C$96.79C$108.8874
Dividend Discount
Gordon GGMC$9.41C$17.71C$25.3767
DDM Multi-StageC$9.41C$15.80C$18.8367
Multiples
P/E MultipleC$164.62C$219.50C$274.3763
P/S MultipleC$127.21C$169.61C$212.0158
P/B MultipleC$63.69C$84.93C$106.1655
EV/EBITC$185.30C$253.83C$322.3566
EV/EBITDAC$212.38C$289.93C$367.4867
EV/RevenueC$118.30C$177.69C$237.0853
Asset-Based
NCAV (Graham)C$34.46C$46.17C$68.9154
Growth DCF
Growth DCFC$167.09C$276.60C$437.9077
Rev-Margin DCFC$137.14C$235.23C$359.1071
Economic Profit
Residual IncomeC$87.07C$93.97C$111.5476
ROIC CompounderC$82.51C$96.79C$115.2772
Growth Earnings
Growth-Adj P/EC$128.42C$183.45C$238.4967
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−3.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.0%
Start year 2020 (pandemic). Over 10 years: +7.1% a year
Revenue growth 32 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+10.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.7%
Dividend (yield on the price)1.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.8.7% vs 3.9%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 9%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−8.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (Canada: IMF forecast 2.1% a year to 2030, 2.6% from 2016 to 2025) that is about −10.4% a year for the price and +3.7% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (87 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Neutral
Recent news coverage is roughly neutral, about typical for how stocks are covered.
AI conclusion: Diversification across mobility and industrial segments offers some resilience with standout mobility results, but limited moat evidence exposes it to ongoing tariff pressures in industrial equipment.
Main risk: Tariffs affecting the industrial equipment side threaten to limit the benefits of diversification by pressuring sales and margins in that segment.
Linamar runs a diversified operation spanning mobility components and industrial equipment. Strong mobility results stand out against tariff effects in the industrial side, though most sales remain unaffected by duties. Our models see it as undervalued. Will mobility gains offset industrial pressures or will tariffs limit the benefits of diversification?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 655 stocks
Beats the industry median on 13/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Top 25%
Fair Value upside+112.6% · Top 25%
Profitability
Return on equity (12 months)10.5% · Above median
Return on assets5.4% · Above median
Net margin (12 months)5.7% · Above median
Operating margin (12 months)7.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)21.0% · Top 25%
Dividend yield (12 months)1.3% · Below median
Balance sheet
Debt / equity0.30× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Linamar Corporation Fair Value". https://www.fairvalue-calculator.com/stock/LNR
Frequently asked questions
Is Linamar Corporation (LNR) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of C$183.48 versus a price of C$86.29, about +113% upside (undervalued).
What is the fair value of LNR?
Our model-based fair value for Linamar Corporation is C$183.48 (as of Nov 7, 2026), built from audited fundamentals. The current price: C$86.29.
What is the quality score of LNR?
Linamar Corporation has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Linamar Corporation (LNR)?
Our model-based price target is the fair value of C$183.48 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario C$127.62, optimistic scenario C$229.34. It is a calculation from audited fundamentals, not an analyst target.
What is the Linamar Corporation stock forecast for 2026?
Our models put fair value at C$183.48, about +113% upside versus a price of C$86.29 (undervalued). Cautious scenario C$127.62, optimistic scenario C$229.34. The calculation is refreshed regularly with new filings.
What is the revenue of Linamar Corporation (LNR)?
Linamar Corporation reported trailing-twelve-month revenue of about C$11.7B (latest available figure, as of Nov 7, 2026).
Does Linamar Corporation pay a dividend?
Linamar Corporation currently shows a dividend yield of 1.30% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Linamar Corporation (LNR) and when is the ex-dividend date?
Linamar Corporation pays a dividend of C$1.12 per share a year, a dividend yield of 1.3%. The next ex-dividend date is Nov 20, 2026. A dividend has been paid every year since at least 1995. The payout ratio is 9.9% of earnings. Free cash flow covers the dividend 13.85 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Linamar Corporation (LNR)?
For today's price to be fair in a discounted-cash-flow model, Linamar Corporation would have to grow free cash flow by -8.5 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.0 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of LNR use?
Our models discount Linamar Corporation at 10.3 %: a base by market capitalisation (mid), damped by beta 1.33, country premium for Canada. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Linamar Corporation that is -8.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Linamar Corporation (LNR) delivered so far?
Over the past 5 years revenue at Linamar Corporation grew +12.0 % a year. The price currently implies free-cash-flow growth of -8.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Linamar Corporation (LNR) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Linamar Corporation (-8.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Linamar Corporation (LNR)?
The free-cash-flow yield on the price is 17.72 %: that much free cash flow Linamar Corporation produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Linamar Corporation (LNR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Linamar Corporation it is C$183.48 per share (as of Nov 7, 2026), against a price of C$86.29. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Linamar Corporation stock overvalued or undervalued in 2026?
As of Nov 7, 2026, LNR trades below its calculated fair value: price C$86.29, fair value C$183.48, a gap of about +113% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of LNR?
No. The price is what the market pays today (C$86.29); the fair value is what the company's own numbers justify (C$183.48). For Linamar Corporation the two are C$97.19 per share apart. That gap is exactly why we show both numbers side by side.
How much is Linamar Corporation worth?
The market values Linamar Corporation at about C$5.1B (market capitalisation, as of Nov 7, 2026). Per share that is C$86.29; our models calculate a fair value of C$183.48 per share.
What do the bullish and bearish scenarios say about LNR?
Our models span a range for Linamar Corporation: cautious scenario C$127.62, base C$183.48, optimistic C$229.34 per share (as of Nov 7, 2026, price C$86.29). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of LNR?
Linamar Corporation trades at a price-to-earnings ratio of 7.6 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of C$183.48 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 8.7. Other multiples: PEG 0.6, P/B 0.8, P/S 0.4, EV/EBITDA 3.7.
What is the PEG ratio of LNR?
The PEG ratio of Linamar Corporation is 0.56 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Linamar Corporation (LNR)?
Balance-sheet figures for Linamar Corporation (as of Nov 7, 2026): return on equity 10.5%, debt of 0.30 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is LNR from its 52-week high?
Linamar Corporation trades at C$86.29, about 21% below its 52-week high of C$108.68 and 18% above the low of C$73.35 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of C$183.48 is for.
Which stocks are comparable to Linamar Corporation?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Linamar Corporation stock attractive at the current price?
The data as of Nov 7, 2026: price C$86.29, calculated fair value C$183.48 (+113%), Quality Score 62/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of LNR calculated?
We run Linamar Corporation through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of C$183.48 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Linamar Corporation currently trades 53% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Linamar Corporation (LNR)?
The closing price on Nov 6, 2026 was C$86.29. Our model-based fair value is C$183.48, about +113% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Linamar Corporation right now?
The price is below even our cautious bear case (C$127.62). The market is more pessimistic than our downside scenario. Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Linamar Corporation (LNR) come from?
Earnings per share at Linamar Corporation grew +1.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.8 %, EBIT margin −4.6 %, tax rate −1.3 %, residual (interest, one-offs) −1.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Linamar Corporation
How large is the market capitalisation of Linamar Corporation (LNR)?
The market capitalisation of Linamar Corporation is C$5.1B (≈ $3.6B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Linamar Corporation (LNR)?
The price-to-sales ratio of Linamar Corporation is 0.44 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Linamar Corporation (LNR)?
Earnings per share at Linamar Corporation are C$11.31 (price ÷ EPS = P/E 7.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Linamar Corporation (LNR)?
The dividend yield of Linamar Corporation is 1.3% (payout 9.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Linamar Corporation (LNR)?
The net margin of Linamar Corporation is 5.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Linamar Corporation (LNR)?
The return on equity (ROE) of Linamar Corporation is 10.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Linamar Corporation (LNR)?
On an EBIT basis the return on assets of Linamar Corporation is 7.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Linamar Corporation (LNR)?
The operating margin of Linamar Corporation is 7.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Linamar Corporation (LNR)?
Revenue at Linamar Corporation is growing +21.0% versus a year earlier (3y avg +8.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Linamar Corporation (LNR)?
Earnings per share at Linamar Corporation are growing −11.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Linamar Corporation (LNR) carry?
The net debt of Linamar Corporation is C$1.2B (fiscal year 2025, ≈ 1.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Linamar Corporation in the live analysis
One click puts Linamar Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026