|
Market Closed -
Other stock markets
|
After hours 19:55:03 | |||
| 148.68 USD | +2.54% |
|
144.56 | -2.77% |
| 07-13 | RBC Adjusts Price Target on Lear to $143 From $138, Maintains Sector Perform Rating | MT |
| 06-18 | Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM |
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 | 7,448 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | 25.3% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 9,072 | 8,949 | 8,788 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | 18.57% | -1.35% | -1.8% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 11.2x | 8.15x | 7.31x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.41x | 1.26x | 1.13x |
| PEG | - | -2x | 0.2x | -1.45x | -1.54x | 0.2x | 0.2x | 0.6x |
| Capitalization / Revenue | 0.57x | 0.35x | 0.35x | 0.22x | 0.26x | 0.31x | 0.3x | 0.3x |
| EV / Revenue | 0.63x | 0.42x | 0.42x | 0.29x | 0.33x | 0.38x | 0.37x | 0.35x |
| EV / EBITDA | 8.7x | 6.1x | 5.68x | 3.99x | 4.59x | 5.16x | 4.82x | 4.51x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 7.88x | 7.18x | 6.62x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 14.1x | 14.5x | 12x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 7.09% | 6.89% | 8.31% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.095 | 3.08 | 3.08 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.08% | 2.07% | 2.07% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 13.24 | 18.25 | 20.33 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 23.4% | 16.9% | 15.1% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,737 | 24,466 | 25,035 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,759 | 1,857 | 1,950 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,151 | 1,246 | 1,327 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 677 | 904.7 | 966.8 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,624 | 1,501 | 1,339 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 148.68 | 148.68 | 148.68 |
| Nbr of stocks (in thousands) | 59,617 | 59,106 | 58,260 | 54,341 | 51,870 | 50,095 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.95x | 0.37x | 5.05x | 2.13% | 7.26B | |
| 21.31x | 1.44x | 11.13x | 1.76% | 44.89B | |
| 17.55x | 0.76x | 5.57x | 3.32% | 36.52B | |
| 12.78x | 0.68x | 5.7x | 3.57% | 33.82B | |
| 9.8x | 0.6x | 7.82x | 1.51% | 28.15B | |
| 14.24x | 2.6x | 9.09x | 4.2% | 20.55B | |
| 11.1x | 0.52x | 5.06x | 2.95% | 18.29B | |
| 28.58x | 1.14x | 11.84x | 0.57% | 16.36B | |
| 11.86x | 1.04x | 5.92x | 4.24% | 16.13B | |
| 12.7x | 1x | 6.64x | 1.05% | 13.06B | |
| Average | 15.09x | 1.01x | 7.38x | 2.53% | 23.5B | |
| Weighted average by Cap. | 15.77x | 1.05x | 7.69x | 2.6% |
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
