The Discounted Cash Flow (DCF) valuation of Lennox International Inc (LII) is 504.42 USD. With the latest stock price at 572.80 USD, the upside of Lennox International Inc based on DCF is -11.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.9% | 9.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 374.01 - 776.85 | 504.42 |
| Upside | -34.7% - 35.6% | -11.9% |