|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.72 USD | -1.35% |
|
+4.10% | +23.66% |
| Jul. 13 | RBC Adjusts Price Target on Lear to $143 From $138, Maintains Sector Perform Rating | MT |
| Jun. 18 | Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM |
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 | 7,099 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | 19.43% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 8,723 | 8,600 | 8,439 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | 14.02% | -1.41% | -1.88% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 10.7x | 7.76x | 6.97x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.34x | 1.2x | 1.08x |
| 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 | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 0.63x | 0.42x | 0.42x | 0.29x | 0.33x | 0.37x | 0.35x | 0.34x |
| EV / EBITDA | 8.7x | 6.1x | 5.68x | 3.99x | 4.59x | 4.96x | 4.63x | 4.33x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 7.58x | 6.9x | 6.36x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 13.6x | 14x | 11.6x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 7.37% | 7.17% | 8.65% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.095 | 3.08 | 3.08 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.18% | 2.17% | 2.17% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 13.24 | 18.25 | 20.33 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 23.4% | 16.9% | 15.1% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,737 | 24,466 | 25,035 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,759 | 1,857 | 1,950 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,151 | 1,246 | 1,327 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 677 | 904.7 | 966.8 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,624 | 1,501 | 1,339 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 141.72 | 141.72 | 141.72 |
| Nbr of stocks (in thousands) | 59,617 | 59,106 | 58,260 | 54,341 | 51,870 | 50,095 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.7x | 0.37x | 4.96x | 2.18% | 7.1B | |
| 20.36x | 1.38x | 10.65x | 1.85% | 43.21B | |
| 15.46x | 0.63x | 4.65x | 3.77% | 31.77B | |
| 12.21x | 0.65x | 5.44x | 3.73% | 32.56B | |
| 10.2x | 0.62x | 8.12x | 1.44% | 28.91B | |
| 13.6x | 2.48x | 8.7x | 4.34% | 20.13B | |
| 10.98x | 0.51x | 5.03x | 2.98% | 18.1B | |
| 12.09x | 1.06x | 6.01x | 4.15% | 16.54B | |
| 27.73x | 1.1x | 11.51x | 0.58% | 15.82B | |
| 27.39x | 2.53x | 15.07x | 1.11% | 12.99B | |
| Average | 16.07x | 1.13x | 8.01x | 2.61% | 22.71B | |
| Weighted average by Cap. | 15.88x | 1.09x | 7.92x | 2.69% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
