|
Real-time Estimate
Cboe BZX
10:48:35 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 114.59 USD | -3.39% |
|
-5.27% | -0.80% |
| 10-19 | Lear Appoints Jared Fedele as CFO, Succeeding Jason Cardew | MT |
| 10-19 | Lear Corporation Announces Management Changes | CI |
Company Valuation: Lear Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,907 | 7,330 | 8,227 | 5,146 | 5,944 | 5,850 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | -1.58% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,546 | 7,408 | 7,161 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | -1.37% | -1.83% | -3.33% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.13x | 7.57x | 6.53x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.13x | 1.02x | 0.91x |
| PEG | - | -2x | 0.2x | -1.45x | -1.54x | 0.2x | 0.4x | 0.4x |
| Capitalization / Revenue | 0.57x | 0.35x | 0.35x | 0.22x | 0.26x | 0.25x | 0.24x | 0.24x |
| EV / Revenue | 0.63x | 0.42x | 0.42x | 0.29x | 0.33x | 0.32x | 0.31x | 0.29x |
| EV / EBITDA | 8.7x | 6.1x | 5.68x | 3.99x | 4.59x | 4.33x | 4.11x | 3.71x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.61x | 6.2x | 5.44x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 11.9x | 11.7x | 10.3x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.37% | 8.53% | 9.72% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.185 | 3.08 | 3.097 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.69% | 2.6% | 2.61% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 13 | 15.68 | 18.17 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 24.5% | 19.6% | 17% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,795 | 24,026 | 24,692 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,743 | 1,801 | 1,929 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,141 | 1,195 | 1,315 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 652.6 | 747.9 | 847.3 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,696 | 1,557 | 1,311 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 118.61 | 118.61 | 118.61 |
| Nbr of stocks (in thousands) | 59,617 | 59,106 | 58,260 | 54,341 | 51,870 | 49,325 | - | - |
| Announcement Date | 2/8/22 | 2/2/23 | 2/6/24 | 2/6/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.13x | 0.32x | 4.33x | 2.69% | 5.85B | |
| 18.26x | 1.99x | 10.93x | 1.61% | 71.52B | |
| 16.13x | 1.12x | 8.58x | 2.31% | 37.27B | |
| 11.92x | 0.56x | 4.93x | 3.97% | 29.56B | |
| 12.04x | 0.52x | 3.72x | 4.87% | 27.33B | |
| 7.34x | 0.43x | 5.5x | 2.06% | 22.46B | |
| 15.32x | 2.62x | 9.27x | 3.95% | 19.57B | |
| 28.61x | 1.14x | 12.05x | 0.64% | 17.22B | |
| 21.44x | 0.86x | 10.51x | 3.32% | 17.64B | |
| 10.38x | 0.48x | 4.72x | 3.07% | 16.93B | |
| Average | 15.06x | 1.00x | 7.45x | 2.85% | 26.53B | |
| Weighted average by Cap. | 15.65x | 1.21x | 8.11x | 2.69% |
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
- LEA Stock
- Valuation Lear Corporation
Select your edition
All financial news and data tailored to specific country editions
