Lindsay Corporation

Lindsay Corporation

LNNยทNYSE

$113.28

-0.20%
IndustrialsAgricultural - Machinery

Lindsay Corporation, together with its subsidiaries, provides water management and road infrastructure products and services in the United States and internationally. The company operates in two segments, Irrigation and Infrastructure. The Irrigation segment manufactures and markets center pivot, lateral move irrigation systems, and irrigation controls under the Zimmatic brand; hose reel travelers under the Perrot and Greenfield brands; and chemical injection systems, variable rate irrigation systems, flow meters, weather stations, soil moisture sensors, and remote monitoring and control systems under the GrowSmart brand. It also offers repair and replacement parts for its irrigation systems and controls; global positioning system positioning and guidance, variable rate irrigation, wireless irrigation management, irrigation scheduling, and smartphone applications; and industrial Internet of Things technology solutions, data acquisition and management systems, and custom electronic equipment for applications under the Elecsys brand. The Infrastructure segment provides Quickchange moveable barrier systems that help in highway reconstruction, paving and resurfacing, road widening, median and shoulder construction, and tunnels and bridge repairs; and re-directive and non-re-directive crash cushions, which are used to enhance highway safety at locations, such as toll booths, freeway off-ramps, medians and roadside barrier ends, bridge supports, utility poles, and other fixed roadway hazards. It also offers specialty barrier products; road marking and road safety equipment; and railroad signals and structures, and diameter steel tubing products, as well as outsourced manufacturing and production services for other companies. The company serves departments of transportation, municipal transportation road agencies, roadway contractors, subcontractors, distributors, and dealers. Lindsay Corporation was founded in 1954 and is headquartered in Omaha, Nebraska.

At a Glance

Live Snapshot
Market Cap$1.18B
EPS6.8200
P/E Ratio16.61
Earnings Date06/25/2026
Lindsay Corporation

Lindsay Corporation Fair Value Envelope

LNN ยท NYSE

Our analysis suggests that LNN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $113.28, this represents a potential HIDDEN relative to our calculated worth for Lindsay Corporation.

Intrinsic Value
Current Price: $113.28

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$25.5B
+ Cash & Equivalents$250.6M
Firm Value$25.8B
- Debt$136.5M
Equity Value$25.7B
/ Shares Outstanding10,859,069B
DCF Value$2.4K
UNDERVALUED BY 1986%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$179.9M
$243.6M
$329.8M
$446.5M
$604.6M
$818.5M
$1.1B
$1.5B
$2.0B
$2.7B
Maintenance CapEx
-$11.5M
-$15.6M
-$21.1M
-$28.6M
-$38.7M
-$52.3M
-$70.9M
-$95.9M
-$129.9M
-$175.8M
Owner Earnings
$168.4M
$228.0M
$308.7M
$418.0M
$565.9M
$766.2M
$1.0B
$1.4B
$1.9B
$2.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$156.0M
$195.5M
$245.1M
$307.2M
$385.1M
$482.8M
$605.2M
$758.7M
$951.1M
$1.2B
Terminal Value represents 79.3% of Enterprise Value