|
Market Closed -
Nasdaq
23:00:00 23/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 35.36 USD | +0.77% |
|
+6.25% | +1.03% |
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 | 8,052 | - | - |
| Change | - | -40.22% | 0.77% | - | - |
| Enterprise Value (EV) 1 | 19,345 | 15,249 | 15,853 | 15,533 | 15,611 |
| Change | - | -21.17% | 3.96% | -2.02% | 0.5% |
| P/E | -15.8x | -81.4x | -44.9x | -58.2x | -78.6x |
| PBR | 1.55x | 0.96x | 1.11x | 1.15x | 1.21x |
| PEG | - | 0.9x | -0.5x | 2.6x | 3x |
| Capitalization / Revenue | 2.5x | 1.49x | 1.49x | 1.45x | 1.39x |
| EV / Revenue | 3.62x | 2.85x | 2.94x | 2.81x | 2.69x |
| EV / EBITDA | 14.6x | 11.7x | 12.5x | 11.7x | 11.2x |
| EV / EBIT | 42.7x | 84.2x | 94.6x | 77.4x | 59.9x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | 0.9075 | 2.11 | 2.134 | 2.182 | 2.227 |
| Rate of return | 1.55% | 6.03% | 6.04% | 6.17% | 6.3% |
| EPS 2 | -3.7 | -0.43 | -0.7872 | -0.608 | -0.4499 |
| Distribution rate | -24.5% | -491% | -271% | -359% | -495% |
| Net sales 1 | 5,340 | 5,355 | 5,395 | 5,536 | 5,797 |
| EBITDA 1 | 1,329 | 1,298 | 1,266 | 1,324 | 1,394 |
| EBIT 1 | 453 | 181 | 167.6 | 200.7 | 260.6 |
| Net income 1 | -664 | -100 | -182.8 | -172.8 | -137 |
| Net Debt 1 | 5,980 | 7,259 | 7,801 | 7,481 | 7,560 |
| Reference price 2 | 58.57 | 35.00 | 35.36 | 35.36 | 35.36 |
| Nbr of stocks (in thousands) | 228,190 | 228,290 | 227,710 | - | - |
| Announcement Date | 2/26/25 A | 2/25/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -44.92x | 2.94x | 12.52x | 6.04% | 8.05B | |
| 81.92x | 13.07x | 35.18x | 1.32% | 171B | |
| 55.67x | 11.27x | 21.95x | 2.16% | 94.23B | |
| 27.21x | 11.23x | 17.05x | 3.78% | 88.05B | |
| 60.14x | 11.67x | 21.65x | 2.84% | 63.95B | |
| 30.66x | 13.95x | 19.47x | 3.88% | 57.9B | |
| 157.2x | 8.14x | 22.38x | 2.4% | 44.52B | |
| 44.64x | 13.49x | 20.07x | 4.94% | 36.62B | |
| 59.52x | 6.28x | 16.9x | 3.2% | 32.74B | |
| 30.71x | 14.58x | 17.75x | 4.55% | 30.3B | |
| Average | 50.27x | 10.66x | 20.49x | 3.51% | 62.74B | |
| Weighted average by Cap. | 61.24x | 11.74x | 23.94x | 2.79% |
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
