Valuation Lear Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:46:09 2026-08-07 EDT			5-day change	1st Jan Change
105.00 ^EUR	+1.94%		-16.00%	+7.14%

08-03	Deutsche Bank Adjusts Lear Price Target to $131 From $133, Maintains Hold Rating	MT
07-31	Tranche Update on Lear Corporation's Equity Buyback Plan announced on April 1, 2013.	CI

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	6,059	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	1.93%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	7,700	7,546	7,372
Change	-	-27.55%	11.03%	-30.08%	11.64%	0.64%	-2%	-2.31%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	9.41x	6.86x	6.2x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.17x	1.05x	0.94x
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	0.25x	0.25x	0.24x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.32x	0.31x	0.3x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.4x	4.12x	3.81x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	6.72x	6.24x	5.67x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	11.7x	12.6x	10.7x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	8.51%	7.95%	9.36%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.181	3.079	3.079
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.59%	2.51%	2.51%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.06	17.91	19.81
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	24.4%	17.2%	15.5%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,806	24,186	24,894
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,750	1,830	1,934
EBIT ¹	826	870.5	1,120	1,096	1,062	1,145	1,210	1,300
Net income ¹	373.9	327.7	572.5	506.6	436.8	668.2	892.3	954.7
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,641	1,487	1,313
Reference price ²	182.95	124.02	141.21	94.70	114.60	122.84	122.84	122.84
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.11x	1.29x	9.88x	1.94%	42.13B
WEICHAI POWER CO., LTD.	18.07x	0.81x	5.94x	3.22%	38.6B
HYUNDAI MOBIS CO.,LTD	10.55x	0.65x	8.26x	1.41%	31.42B
DENSO CORPORATION	12.45x	0.58x	5.04x	3.81%	30.67B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.29x	2.63x	9.17x	4.19%	20.77B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.05x	2.81%	18.67B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	12.97x	0.6%	18.62B
CONTINENTAL AG	12.62x	1.24x	6.3x	4.15%	15.79B
BORGWARNER INC.	14.71x	1.06x	7.14x	0.96%	13.93B
Average	16.00x	1.11x	7.75x	2.56%	25.62B
Weighted average by Cap.	16.06x	1.06x	7.74x	2.59%