|
Market Closed -
NYSE
04:00:02 2026-10-23 pm EDT
|
5-day change | 1st Jan Change | ||
| 116.69 USD | -1.62% |
|
-2.77% | +1.82% |
| Oct. 19 | Lear Appoints Jared Fedele as CFO, Succeeding Jason Cardew | MT |
| Oct. 19 | 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 | 5,756 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | -3.17% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,452 | 7,313 | 7,066 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | -2.6% | -1.86% | -3.37% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 8.98x | 7.44x | 6.42x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.11x | 1x | 0.89x |
| 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 | 0.24x | 0.24x | 0.23x |
| EV / Revenue | 0.63x | 0.42x | 0.42x | 0.29x | 0.33x | 0.31x | 0.3x | 0.29x |
| EV / EBITDA | 8.7x | 6.1x | 5.68x | 3.99x | 4.59x | 4.27x | 4.06x | 3.66x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.53x | 6.12x | 5.37x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 11.8x | 11.6x | 10.1x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.47% | 8.64% | 9.85% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.185 | 3.08 | 3.097 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.73% | 2.64% | 2.65% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 13 | 15.68 | 18.17 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 24.5% | 19.6% | 17% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,795 | 24,026 | 24,692 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,743 | 1,801 | 1,929 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,141 | 1,195 | 1,315 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 652.6 | 747.9 | 847.3 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,696 | 1,557 | 1,311 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 116.69 | 116.69 | 116.69 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.98x | 0.31x | 4.27x | 2.73% | 5.76B | |
| 18.19x | 1.98x | 10.89x | 1.62% | 71.23B | |
| 15.74x | 1.09x | 8.38x | 2.37% | 36.46B | |
| 11.9x | 0.56x | 4.92x | 3.98% | 29.56B | |
| 12.2x | 0.53x | 3.78x | 4.81% | 27.67B | |
| 7.17x | 0.42x | 5.36x | 2.11% | 21.93B | |
| 15.53x | 2.66x | 9.44x | 3.9% | 19.92B | |
| 10.3x | 0.48x | 4.73x | 3.09% | 16.98B | |
| 20.61x | 0.83x | 10.19x | 3.45% | 16.96B | |
| 27.89x | 1.12x | 11.76x | 0.66% | 16.75B | |
| Average | 14.85x | 1.00x | 7.37x | 2.87% | 26.32B | |
| Weighted average by Cap. | 15.46x | 1.20x | 8.02x | 2.71% |
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
