LEA
Lear Corp
Price:  
125.71 
USD
Volume:  
609,075.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LEA Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Lear Corp (LEA) is 166.88 USD. This LEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.71 USD, the upside of Lear Corp is %.

The range of the Intrinsic Value is 121.72 - 258.07 USD

125.71 USD
Stock Price
166.88 USD
Intrinsic Value
Intrinsic Value Details

LEA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 121.72 - 258.07 166.88 32.8%
DCF (Growth 10y) 153.12 - 302.15 202.84 61.4%
DCF (EBITDA 5y) 119.14 - 139.91 129.66 3.1%
DCF (EBITDA 10y) 150.88 - 185.51 167.72 33.4%
Fair Value 159.60 - 159.60 159.60 26.96%
P/E 125.74 - 165.13 144.67 15.1%
EV/EBITDA 109.05 - 132.08 120.90 -3.8%
EPV 116.30 - 156.73 136.52 8.6%
DDM - Stable 70.45 - 167.64 119.05 -5.3%
DDM - Multi 99.87 - 179.58 127.88 1.7%

LEA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,139.07
Beta 0.93
Outstanding shares (mil) 56.79
Enterprise Value (mil) 8,978.97
Market risk premium 4.60%
Cost of Equity 9.26%
Cost of Debt 4.66%
WACC 7.66%