|
Market Closed -
Nasdaq
23:00:00 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 35.35 USD | -0.08% |
|
+3.18% | +1.00% |
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 | 8,050 | - | - |
| Change | - | -40.22% | 0.74% | - | - |
| Enterprise Value (EV) 1 | 19,345 | 15,249 | 15,851 | 15,531 | 15,609 |
| Change | - | -21.17% | 3.95% | -2.02% | 0.5% |
| P/E | -15.8x | -81.4x | -45x | -58.5x | -77.4x |
| PBR | 1.55x | 0.96x | 1.11x | 1.15x | 1.21x |
| PEG | - | 0.9x | -0.5x | 2.5x | 3.2x |
| Capitalization / Revenue | 2.5x | 1.49x | 1.49x | 1.45x | 1.39x |
| EV / Revenue | 3.62x | 2.85x | 2.94x | 2.8x | 2.69x |
| EV / EBITDA | 14.6x | 11.7x | 12.4x | 11.7x | 11.1x |
| EV / EBIT | 42.7x | 84.2x | 94.6x | 77.4x | 59.9x |
| EV / FCF | - | - | 34.3x | 66.2x | 308x |
| FCF Yield | - | - | 2.92% | 1.51% | 0.32% |
| Dividend per Share 2 | 0.9075 | 2.11 | 2.134 | 2.178 | 2.217 |
| Rate of return | 1.55% | 6.03% | 6.04% | 6.16% | 6.27% |
| EPS 2 | -3.7 | -0.43 | -0.7857 | -0.6044 | -0.4566 |
| Distribution rate | -24.5% | -491% | -272% | -360% | -486% |
| Net sales 1 | 5,340 | 5,355 | 5,391 | 5,538 | 5,805 |
| EBITDA 1 | 1,329 | 1,298 | 1,276 | 1,331 | 1,403 |
| EBIT 1 | 453 | 181 | 167.6 | 200.7 | 260.6 |
| Net income 1 | -664 | -100 | -182.2 | -169 | -132.7 |
| Net Debt 1 | 5,980 | 7,259 | 7,801 | 7,481 | 7,560 |
| Reference price 2 | 58.57 | 35.00 | 35.35 | 35.35 | 35.35 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -44.99x | 2.94x | 12.42x | 6.04% | 8.05B | |
| 75.34x | 12.37x | 33.47x | 1.36% | 167B | |
| 58.74x | 11.77x | 22.93x | 2.05% | 99.43B | |
| 26.37x | 10.97x | 16.65x | 3.88% | 85.22B | |
| 62.2x | 12.07x | 22.37x | 2.72% | 66.69B | |
| 32.52x | 13.58x | 19.23x | 3.87% | 57.93B | |
| 133.45x | 7.79x | 21.5x | 2.57% | 42.87B | |
| 45.53x | 13.67x | 20.33x | 4.84% | 37.38B | |
| 62.61x | 6.49x | 17.47x | 3.04% | 34.44B | |
| 31.18x | 14.91x | 18.68x | 4.5% | 30.58B | |
| Average | 48.30x | 10.66x | 20.50x | 3.49% | 62.93B | |
| Weighted average by Cap. | 58.56x | 11.61x | 23.58x | 2.78% |
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
