As of 2025-06-30, the Intrinsic Value of Lear Corp (LEA) is 123.05 USD. This LEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.32 USD, the upside of Lear Corp is 30.50%.
The range of the Intrinsic Value is 95.76 - 166.73 USD
Based on its market price of 94.32 USD and our intrinsic valuation, Lear Corp (LEA) is undervalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.76 - 166.73 | 123.05 | 30.5% |
| DCF (Growth 10y) | 108.72 - 180.67 | 136.55 | 44.8% |
| DCF (EBITDA 5y) | 92.11 - 122.90 | 100.28 | 6.3% |
| DCF (EBITDA 10y) | 109.69 - 149.57 | 122.70 | 30.1% |
| Fair Value | 191.37 - 191.37 | 191.37 | 102.89% |
| P/E | 105.98 - 132.61 | 120.42 | 27.7% |
| EV/EBITDA | 94.65 - 133.06 | 113.53 | 20.4% |
| EPV | 139.81 - 200.88 | 170.35 | 80.6% |
| DDM - Stable | 56.88 - 115.59 | 86.23 | -8.6% |
| DDM - Multi | 75.50 - 120.15 | 92.78 | -1.6% |
| Market Cap (mil) | 5,042.35 |
| Beta | 0.63 |
| Outstanding shares (mil) | 53.46 |
| Enterprise Value (mil) | 7,024.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.48% |
| Cost of Debt | 4.41% |
| WACC | 7.28% |