|
Market Closed -
NYSE
16:00:02 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 120.85 USD | -0.43% |
|
+2.20% | +5.45% |
| 09-24 | Lear Ups Share Buyback Authorization to $1.5 Billion | MT |
| 09-23 | Lear Corporation announces an Increase in Equity Buyback. | 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 | 5,987 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | 0.71% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,652 | 7,475 | 7,239 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | 0.02% | -2.31% | -3.16% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.22x | 7.04x | 6.16x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.15x | 1.03x | 0.93x |
| PEG | - | -2x | 0.2x | -1.45x | -1.54x | 0.2x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.57x | 0.35x | 0.35x | 0.22x | 0.26x | 0.25x | 0.25x | 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 | 4.38x | 4.11x | 3.73x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.67x | 6.18x | 5.46x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 12x | 11.6x | 10.1x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.31% | 8.65% | 9.87% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.207 | 3.08 | 3.099 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.65% | 2.55% | 2.56% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 13.11 | 17.16 | 19.62 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 24.5% | 18% | 15.8% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,816 | 24,128 | 24,840 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,748 | 1,820 | 1,943 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,147 | 1,210 | 1,326 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 662.4 | 837.2 | 929.8 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,666 | 1,488 | 1,252 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 120.85 | 120.85 | 120.85 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.26x | 0.32x | 4.37x | 2.64% | 5.99B | |
| 18.08x | 1.98x | 10.87x | 1.62% | 71.17B | |
| 20.49x | 1.4x | 10.78x | 1.81% | 46.93B | |
| 14.44x | 0.65x | 4.7x | 4% | 32.15B | |
| 11.75x | 0.56x | 4.88x | 3.99% | 29.29B | |
| 8.23x | 0.49x | 6.24x | 1.83% | 24.79B | |
| 14.38x | 2.6x | 8.96x | 4.24% | 20.21B | |
| 19.53x | 0.86x | 10.34x | 3.39% | 17.25B | |
| 29.23x | 1.16x | 12.24x | 0.63% | 17.23B | |
| 10.33x | 0.49x | 4.75x | 3.08% | 17.08B | |
| Average | 15.57x | 1.05x | 7.81x | 2.72% | 28.21B | |
| Weighted average by Cap. | 16.39x | 1.25x | 8.53x | 2.53% |
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
