LII
Lennox International Inc
Price:  
617.38 
USD
Volume:  
386,451.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LII Intrinsic Value

-11.80 %
Upside

What is the intrinsic value of LII?

As of 2025-07-11, the Intrinsic Value of Lennox International Inc (LII) is 544.83 USD. This LII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 617.38 USD, the upside of Lennox International Inc is -11.80%.

The range of the Intrinsic Value is 394.68 - 893.35 USD

Is LII undervalued or overvalued?

Based on its market price of 617.38 USD and our intrinsic valuation, Lennox International Inc (LII) is overvalued by 11.80%.

617.38 USD
Stock Price
544.83 USD
Intrinsic Value
Intrinsic Value Details

LII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 394.68 - 893.35 544.83 -11.8%
DCF (Growth 10y) 467.88 - 992.92 627.47 1.6%
DCF (EBITDA 5y) 389.85 - 478.97 438.12 -29.0%
DCF (EBITDA 10y) 456.81 - 588.37 522.85 -15.3%
Fair Value 362.02 - 362.02 362.02 -41.36%
P/E 426.50 - 482.92 459.29 -25.6%
EV/EBITDA 234.29 - 363.49 288.65 -53.2%
EPV 144.94 - 197.39 171.16 -72.3%
DDM - Stable 196.73 - 573.25 384.99 -37.6%
DDM - Multi 318.52 - 714.73 439.93 -28.7%

LII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,904.64
Beta 0.88
Outstanding shares (mil) 35.48
Enterprise Value (mil) 22,836.84
Market risk premium 4.60%
Cost of Equity 9.30%
Cost of Debt 4.25%
WACC 9.00%