Valuation Lear Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 23:25:45 02/07/2026 HKT			5-day change	1st Jan Change
130.13 ^USD	-0.20%		-5.77%	+13.66%

06-19	Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM
06-11	Lear Corporation Presents at 16th Annual Wells Fargo Industrials & Materials Conference, Jun-10-2026 09:30 AM

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	6,532	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	9.88%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,169	8,116	7,799
Change	-	-27.55%	11.03%	-30.08%	11.64%	6.77%	-0.64%	-3.9%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	9.82x	7.26x	6.41x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.23x	1.1x	0.99x
PEG	-	-2x	0.2x	-1.45x	-1.54x	0.2x	0.2x	0.5x
Capitalization / Revenue	0.57x	0.35x	0.35x	0.22x	0.26x	0.28x	0.27x	0.26x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.34x	0.33x	0.31x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.66x	4.39x	4.02x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.13x	6.55x	5.89x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	13.8x	13.3x	10.7x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	7.27%	7.54%	9.36%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.099	3.08	3.08
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.38%	2.36%	2.36%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.28	17.97	20.33
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	23.3%	17.1%	15.1%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,716	24,457	24,980
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,752	1,848	1,941
EBIT ¹	826	870.5	1,120	1,096	1,062	1,145	1,239	1,325
Net income ¹	373.9	327.7	572.5	506.6	436.8	687.1	894.2	968.8
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,637	1,584	1,267
Reference price ²	182.95	124.02	141.21	94.70	114.60	130.39	130.39	130.39
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	50,095	-	-
Announcement Date	8/2/22	2/2/23	6/2/24	6/2/25	4/2/26	-	-	-

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.($)
LEAR CORPORATION	9.82x	0.34x	4.66x	2.38%	6.53B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	28.23x	1.84x	15.15x	1.11%	54.44B
WEICHAI POWER CO., LTD.	17.82x	0.74x	5.5x	3.27%	35.94B
DENSO CORPORATION	11.7x	0.62x	5.17x	3.88%	31B
HYUNDAI MOBIS CO.,LTD	10.44x	0.64x	8.42x	1.41%	28.41B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.56x	2.27x	7.98x	4.67%	18.7B
MAGNA INTERNATIONAL INC.	10.8x	0.5x	4.95x	3.02%	17.88B
CONTINENTAL AG	12.05x	1.05x	6.06x	4.28%	16.48B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.36x	1.34x	14.71x	0.57%	16.37B
NINGBO TUOPU GROUP CO.,LTD.	30.8x	2.85x	16.97x	0.99%	14.57B
Average	18.26x	1.22x	8.96x	2.56%	24.03B
Weighted average by Cap.	19.16x	1.24x	9.48x	2.45%