As of 2024-12-04, the Intrinsic Value of Lennox International Inc (LII) is
777.42 USD. This LII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 667.13 USD, the upside of Lennox International Inc is
16.50%.
The range of the Intrinsic Value is 495.50 - 1,839.29 USD
777.42 USD
Intrinsic Value
LII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
495.50 - 1,839.29 |
777.42 |
16.5% |
| DCF (Growth 10y) |
616.50 - 2,147.46 |
940.44 |
41.0% |
| DCF (EBITDA 5y) |
407.12 - 587.31 |
474.32 |
-28.9% |
| DCF (EBITDA 10y) |
526.01 - 789.26 |
627.28 |
-6.0% |
| Fair Value |
241.61 - 241.61 |
241.61 |
-63.78% |
| P/E |
364.25 - 443.08 |
400.24 |
-40.0% |
| EV/EBITDA |
188.16 - 312.50 |
247.18 |
-62.9% |
| EPV |
116.58 - 181.81 |
149.19 |
-77.6% |
| DDM - Stable |
201.03 - 924.59 |
562.81 |
-15.6% |
| DDM - Multi |
397.88 - 1,423.15 |
621.93 |
-6.8% |
LII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,763.17 |
| Beta |
1.31 |
| Outstanding shares (mil) |
35.62 |
| Enterprise Value (mil) |
24,660.37 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.71% |
| Cost of Debt |
4.25% |
| WACC |
8.44% |