|
Real-time Estimate
Cboe BZX
00:35:29 21/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 118.96 USD | -0.66% |
|
-0.56% | +3.78% |
| 10-20 | Lear Appoints Jared Fedele as CFO, Succeeding Jason Cardew | MT |
| 10-20 | 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 | 5,907 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | -0.63% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,597 | 7,456 | 7,210 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | -0.7% | -1.85% | -3.31% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.22x | 7.64x | 6.58x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.14x | 1.03x | 0.92x |
| 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 | 0.25x | 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 | 4.36x | 4.13x | 3.72x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.66x | 6.23x | 5.46x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 12x | 11.8x | 10.3x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.36% | 8.47% | 9.67% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.192 | 3.08 | 3.097 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.67% | 2.57% | 2.59% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 12.98 | 15.68 | 18.21 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 24.6% | 19.6% | 17% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,798 | 24,049 | 24,731 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,743 | 1,805 | 1,936 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,141 | 1,197 | 1,320 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 652.6 | 751.5 | 854.1 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,690 | 1,549 | 1,303 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 119.76 | 119.76 | 119.76 |
| Nbr of stocks (in thousands) | 59,617 | 59,106 | 58,260 | 54,341 | 51,870 | 49,325 | - | - |
| Announcement Date | 8/2/22 | 2/2/23 | 6/2/24 | 6/2/25 | 4/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.22x | 0.32x | 4.36x | 2.67% | 5.91B | |
| 18.35x | 2x | 10.98x | 1.6% | 71.88B | |
| 17.79x | 1.22x | 9.42x | 2.1% | 40.8B | |
| 12.03x | 0.57x | 4.98x | 3.93% | 29.59B | |
| 12.75x | 0.53x | 3.84x | 4.53% | 27.73B | |
| 7.96x | 0.47x | 6.01x | 1.9% | 24.28B | |
| 14.89x | 2.69x | 9.25x | 4.09% | 20.91B | |
| 20.32x | 0.89x | 10.68x | 3.26% | 17.95B | |
| 29.18x | 1.16x | 12.27x | 0.63% | 17.55B | |
| 10.55x | 0.49x | 4.83x | 3.02% | 17.4B | |
| Average | 15.30x | 1.03x | 7.66x | 2.77% | 27.4B | |
| Weighted average by Cap. | 15.96x | 1.24x | 8.33x | 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
