The Discounted Cash Flow (DCF) valuation of Lennox International Inc (LII) is 775.68 USD. With the latest stock price at 662.00 USD, the upside of Lennox International Inc based on DCF is 17.2%.
| 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 | -25.2% - 175.5% | 17.2% |