LII
Lennox International Inc
Price:  
502.93 
USD
Volume:  
317,745.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LII Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Lennox International Inc (LII) is 483.43 USD. This LII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 502.93 USD, the upside of Lennox International Inc is %.

The range of the Intrinsic Value is 356.50 - 751.65 USD

502.93 USD
Stock Price
483.43 USD
Intrinsic Value
Intrinsic Value Details

LII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 356.50 - 751.65 483.43 -3.9%
DCF (Growth 10y) 434.06 - 858.20 571.62 13.7%
DCF (EBITDA 5y) 315.30 - 398.28 347.10 -31.0%
DCF (EBITDA 10y) 396.39 - 517.62 445.62 -11.4%
Fair Value 197.60 - 197.60 197.60 -60.71%
P/E 365.48 - 412.04 374.70 -25.5%
EV/EBITDA 157.52 - 221.38 177.43 -64.7%
EPV 87.11 - 120.65 103.88 -79.3%
DDM - Stable 137.14 - 360.39 248.77 -50.5%
DDM - Multi 284.59 - 573.32 379.57 -24.5%

LII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,914.37
Beta 1.29
Outstanding shares (mil) 35.62
Enterprise Value (mil) 19,294.87
Market risk premium 4.60%
Cost of Equity 10.58%
Cost of Debt 4.31%
WACC 10.09%