|
Real-time Estimate
Cboe BZX
01:19:07 2026-09-18 pm EDT
|
5-day change | 1st Jan Change | ||
| 120.22 USD | -2.03% |
|
-7.96% | +5.07% |
| Sep. 16 | Lear Corporation Presents at Morgan Stanley's 14th Annual Laguna Conference, Sep-16-2026 09:15 AM | |
| Sep. 15 | Lear Shares Fall After JPMorgan Downgrade | MT |
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 | 6,053 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | 1.83% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,686 | 7,530 | 7,339 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | 0.47% | -2.03% | -2.53% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.4x | 6.85x | 6.2x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.16x | 1.05x | 0.94x |
| 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 | 0.25x | 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 | 4.38x | 4.11x | 3.79x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.7x | 6.24x | 5.65x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 12x | 11.6x | 10.3x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.35% | 8.64% | 9.73% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.228 | 3.08 | 3.08 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.63% | 2.51% | 2.51% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 13.06 | 17.91 | 19.81 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 24.7% | 17.2% | 15.5% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,808 | 24,167 | 24,900 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,754 | 1,831 | 1,934 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,147 | 1,207 | 1,299 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 668.2 | 892.3 | 954.7 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,633 | 1,477 | 1,286 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 122.72 | 122.72 | 122.72 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.4x | 0.32x | 4.38x | 2.63% | 6.05B | |
| 17.75x | 1.22x | 9.4x | 2.09% | 41.1B | |
| 14.8x | 0.73x | 5.62x | 3.69% | 34.32B | |
| 12.34x | 0.59x | 5.15x | 3.78% | 31.22B | |
| 8.19x | 0.48x | 6.21x | 1.84% | 24.4B | |
| 14.52x | 2.63x | 9.03x | 4.2% | 20.42B | |
| 30.06x | 1.19x | 12.57x | 0.61% | 17.81B | |
| 10.41x | 0.49x | 4.78x | 3.05% | 17.22B | |
| 13.49x | 1.38x | 7.11x | 4.08% | 16.24B | |
| 47.01x | 5.14x | 35.92x | 0.77% | 14.73B | |
| Average | 17.80x | 1.42x | 10.02x | 2.67% | 22.35B | |
| Weighted average by Cap. | 17.01x | 1.29x | 9.19x | 2.77% |
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
