|
Delayed
Berne S.E.
|
5-day change | 1st Jan Change | ||
| - CHF | -.--% |
|
-.--% | - |
| 09-25 | Lear Ups Share Buyback Authorization to $1.5 Billion | MT |
| 09-24 | 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 | 7,641 | 7,465 | 7,226 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | -0.12% | -2.31% | -3.2% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.26x | 7.07x | 6.19x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.15x | 1.04x | 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 | 4.37x | 4.1x | 3.72x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.66x | 6.17x | 5.44x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 11.9x | 11.6x | 10.1x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.37% | 8.65% | 9.95% |
| 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% | 2.64% | 2.54% | 2.55% |
| 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 | 23,813 | 24,120 | 24,839 |
| 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 | 1,148 | 1,210 | 1,328 |
| 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 | 1,655 | 1,478 | 1,239 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 121.37 | 121.37 | 121.37 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.06x | 1.98x | 10.86x | 1.62% | 71.17B | |
| 20.05x | 1.37x | 10.56x | 1.85% | 46.93B | |
| 14.43x | 0.65x | 4.7x | 4% | 32.15B | |
| 11.82x | 0.56x | 4.91x | 3.97% | 29.29B | |
| 7.91x | 0.47x | 5.97x | 1.91% | 24.79B | |
| 14.38x | 2.6x | 8.96x | 4.24% | 20.21B | |
| 30.31x | 1.2x | 12.66x | 0.61% | 17.23B | |
| 19.63x | 0.86x | 10.38x | 3.37% | 17.25B | |
| 10.25x | 0.48x | 4.72x | 3.1% | 17.08B | |
| Average | 16.31x | 1.13x | 8.19x | 2.74% | 30.68B | |
| Weighted average by Cap. | 16.51x | 1.27x | 8.59x | 2.54% |
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
- LE6N Stock
- Valuation Lear Corporation
Select your edition
All financial news and data tailored to specific country editions
