/
DCF Valuation
Base-case fair value
$-1.33
Intrinsic $-1.78 · 25% MOS
Current price: $42.98
Base-case summary
Our base-case DCF for Lineage, Inc. (LINE) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 72.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $153M in trailing free cash flow, this produces an intrinsic value of $-1.78 per share. A 25% safety margin gives a fair value of $-1.33, suggesting the stock is currently 103% overvalued against the $42.98 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$153M
Cash & equivalents
$67M
Total debt
$8.2B
Shares outstanding
227M