LINDEINDIA.NS · Intrinsic value
Is Linde India Limited (LINDEINDIA.NS) overvalued or undervalued?
As of Oct 19, 2026, TickerWorth publishes a fair-value range of ₹1,786.69 – ₹1,786.69 for Linde India Limited (LINDEINDIA.NS), against the delayed market price of ₹6,003.50: priced above our range. It is a range, not a single number, so we do not call it over- or undervalued. It is a model estimate, and every input behind it is sourced below.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
What is LINDEINDIA.NS worth?
- Fair-value range
- ₹1,786.69 – ₹1,786.69
- Market price
- ₹6,003.50
- Gap to fair value
- —
- Verdict
- Priced above our range
Reverse DCF, on our cash-flow model rather than the range above: Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast.
What is LINDEINDIA.NS's TickerWorth Score?
Priced far above peers — the business scores well
Compared with Basic Materials companies in India
Its strongest point: a profitable, high-quality business. Its weakest: looks expensive on the numbers.
- Value · 3 of 100
Cheaper than 3% of Basic Materials companies in India
- Price vs worth · 0 of 100
- Quality · 76 of 100
More profitable than 76% of Basic Materials companies in India
- Financial health · 43 of 100
Financially stronger than 43% of Basic Materials companies in India
- Growth · 44 of 100
Growing faster than 44% of Basic Materials companies in India
- Momentum · 26 of 100
Outperformed 26% of Basic Materials companies in India over the past year
Confidence: Medium confidence · Scored
Get the Undervalued Company of the Week.
Why LINDEINDIA.NS gets a range, not one number
At a recent price of ₹6,004, Linde India Limited (LINDEINDIA.NS) sits above every lens we ran: our valuation lenses put the business somewhere between ₹1,787 and ₹1,787 per share. They disagree too widely for us to state a single fair value. We publish the range rather than a midpoint because a number that precise would claim more than the methods can support. This is an educational model, not a price target or a recommendation.
Read the full reasoning
The valuation discounts Linde India Limited's projected free cash flows at a weighted-average cost of capital (WACC) of 10.0%, with a long-run terminal growth rate of 2.5%. About 73% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — LINDEINDIA.NS would need sustained revenue growth of more than 25%/yr to justify today's price, against about 12.6% a year compounded in our base case. We don't quote a precise figure here, because past about 25% a year the reverse-DCF stops being informative: it solves for revenue growth alone, holding margins, capital intensity and the forecast horizon fixed, so a price well above our fair value has nowhere to go but growth. The honest reading is that the price implies growth this model can't reconcile — not that we forecast it.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, LINDEINDIA.NS's modeled DCF value ranges from about ₹801.86 to ₹1,532 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Linde India Limited would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of LINDEINDIA.NS's intrinsic value. Figures update as new filings and prices come in.
Every input behind LINDEINDIA.NS's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | ₹26,539,230,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 19.9% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 22% → 17% → 13% → 8% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.3% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 1.00 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 85M |
| Market priceLast known price · as of 2026-10-19 20:14 UTC | ₹6,004 |
Change LINDEINDIA.NS's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Linde India Limited do?
What does it do?
Linde India Limited manufactures and sells industrial and medical gases in India and internationally. It operates through Gases, Related Products and Services; and Project Engineering Division segments. It operates in the Specialty Chemicals industry (Basic Materials sector), headquartered in India. The company employs roughly 252 people.
How does it make money?
The business turns 26.5B in annual revenue into profit. Out of every $100 of sales, about $20 is left as operating profit (operating margin of 19.9%), after a 59% gross margin on the products/services it sells. After all costs, taxes and interest, 20.6% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks solid: carries moderate debt (1.9× equity), and is currently profitable.
LINDEINDIA.NS insider trading
Insider filings are available for US-listed companies only.
Common questions
What is LINDEINDIA.NS's intrinsic value?
TickerWorth's valuation lenses put Linde India Limited (LINDEINDIA.NS) between ₹1,787 and ₹1,787 per share, versus a market price of ₹6,004. They disagree too widely for us to state a single fair value, so we publish the range.
Is LINDEINDIA.NS overvalued or undervalued?
At ₹6,004 the price sits above every lens we ran. We don't call LINDEINDIA.NS overvalued or undervalued from a range this wide. This is an educational estimate, not advice.
What discount rate is used for LINDEINDIA.NS?
A WACC of 10.0% and a terminal growth rate of 2.5%.
Is Linde India stock undervalued?
TickerWorth's fair-value range for Linde India Limited (LINDEINDIA.NS) is ₹1,786.69 – ₹1,786.69 against a market price of ₹6,003.50. Priced above our range. We publish a range here, not one number, so we do not call it over- or undervalued. This is a model estimate, not investment advice.
Linde India (LINDEINDIA.NS) DCF valuation and fair value
Our fair-value range for Linde India Limited (LINDEINDIA.NS) is ₹1,786.69 – ₹1,786.69, built on a 10.0% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Linde India stock?
Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of ₹6,003.50. A model estimate, not investment advice.
Linde India (LINDEINDIA.NS) insider trading
We have no recent SEC Form 4 insider filings on file for Linde India Limited (LINDEINDIA.NS). Form 4 covers US-listed companies only.
Other ways into the coverage
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.