Valuation Lineage, Inc.

Stocks

Market Closed - Nasdaq 20:00:00 30/10/2026 GMT			5-day change	1st Jan Change
36.00 ^USD	-0.61%		+1.81%	+2.86%

10-22	Lineage, Inc. Announces Retirement of Timothy Smith as Chief Commercial Officer, Effective April 19, 2027	CI
10-20	UBS Adjusts Price Target on Lineage to $36 From $45, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	13,365	7,990	8,198	-	-
Change	-	-40.22%	2.6%	-	-
Enterprise Value (EV) ¹	19,345	15,249	15,999	15,679	15,757
Change	-	-21.17%	4.92%	-2%	0.5%
P/E	-15.8x	-81.4x	-45.8x	-59.6x	-78.8x
PBR	1.55x	0.96x	1.13x	1.17x	1.23x
PEG	-	0.9x	-0.6x	2.6x	3.2x
Capitalization / Revenue	2.5x	1.49x	1.52x	1.48x	1.41x
EV / Revenue	3.62x	2.85x	2.97x	2.83x	2.71x
EV / EBITDA	14.6x	11.7x	12.5x	11.8x	11.2x
EV / EBIT	42.7x	84.2x	95.5x	78.1x	60.5x
EV / FCF	-	-	34.6x	66.8x	311x
FCF Yield	-	-	2.89%	1.5%	0.32%
Dividend per Share ²	0.9075	2.11	2.134	2.178	2.217
Rate of return	1.55%	6.03%	5.93%	6.05%	6.16%
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	36.00	36.00	36.00
Nbr of stocks (in thousands)	228,190	228,290	227,710	-	-
Announcement Date	26/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LINEAGE, INC.	-45.82x	2.97x	12.54x	5.93%	8.2B
WELLTOWER INC.	77.79x	12.75x	34.54x	1.34%	172B
EQUINIX, INC.	56.01x	11.89x	23.17x	2.04%	100B
AMERICAN TOWER CORPORATION	26.95x	11.14x	16.91x	3.8%	87.09B
DIGITAL REALTY TRUST, INC.	64.36x	12.05x	22.85x	2.7%	68.36B
PUBLIC STORAGE	34.07x	14.12x	20x	3.69%	60.68B
VENTAS, INC.	139.59x	8.07x	22.59x	2.45%	44.84B
CROWN CASTLE INC.	46.02x	13.77x	20.48x	4.79%	37.78B
IRON MOUNTAIN INCORPORATED	63.09x	6.52x	17.55x	3.02%	34.7B
EXTRA SPACE STORAGE INC.	32.59x	15.14x	18.63x	4.29%	31.58B
Average	49.47x	10.84x	20.92x	3.41%	64.57B
Weighted average by Cap.	59.88x	11.85x	24.17x	2.72%