The Discounted Cash Flow (DCF) valuation of Lennox International Inc (LII) is 775.68 USD. With the latest stock price at 657.48 USD, the upside of Lennox International Inc based on DCF is 18.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.0% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 495.25 - 1,823.50 | 775.68 |
| Upside | -24.7% - 177.3% | 18.0% |