As of 2024-12-12, the Intrinsic Value of Lear Corp (LEA) is
161.60 USD. This LEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 101.82 USD, the upside of Lear Corp is
58.70%.
The range of the Intrinsic Value is 123.25 - 226.72 USD
161.60 USD
Intrinsic Value
LEA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.25 - 226.72 |
161.60 |
58.7% |
| DCF (Growth 10y) |
145.83 - 257.23 |
187.31 |
84.0% |
| DCF (EBITDA 5y) |
108.45 - 138.61 |
123.95 |
21.7% |
| DCF (EBITDA 10y) |
139.63 - 185.36 |
161.90 |
59.0% |
| Fair Value |
169.06 - 169.06 |
169.06 |
66.03% |
| P/E |
95.42 - 153.47 |
119.55 |
17.4% |
| EV/EBITDA |
93.09 - 120.98 |
110.47 |
8.5% |
| EPV |
122.58 - 180.78 |
151.68 |
49.0% |
| DDM - Stable |
68.69 - 149.21 |
108.95 |
7.0% |
| DDM - Multi |
95.91 - 162.87 |
120.78 |
18.6% |
LEA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,532.90 |
| Beta |
0.70 |
| Outstanding shares (mil) |
54.34 |
| Enterprise Value (mil) |
7,566.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.15% |
| Cost of Debt |
4.52% |
| WACC |
7.22% |