As of 2025-10-17, the Intrinsic Value of Lennox International Inc (LII) is 768.30 USD. This LII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 522.95 USD, the upside of Lennox International Inc is 46.90%.
The range of the Intrinsic Value is 552.71 - 1,277.83 USD
Based on its market price of 522.95 USD and our intrinsic valuation, Lennox International Inc (LII) is undervalued by 46.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 552.71 - 1,277.83 | 768.30 | 46.9% |
| DCF (Growth 10y) | 716.09 - 1,569.54 | 971.82 | 85.8% |
| DCF (EBITDA 5y) | 510.38 - 638.58 | 555.39 | 6.2% |
| DCF (EBITDA 10y) | 673.49 - 880.76 | 753.15 | 44.0% |
| Fair Value | 380.17 - 380.17 | 380.17 | -27.30% |
| P/E | 456.14 - 522.81 | 499.23 | -4.5% |
| EV/EBITDA | 231.61 - 406.70 | 295.25 | -43.5% |
| EPV | 144.59 - 198.18 | 171.39 | -67.2% |
| DDM - Stable | 211.28 - 623.10 | 417.19 | -20.2% |
| DDM - Multi | 438.02 - 992.20 | 606.42 | 16.0% |
| Market Cap (mil) | 18,366.00 |
| Beta | 0.87 |
| Outstanding shares (mil) | 35.12 |
| Enterprise Value (mil) | 19,497.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.15% |
| Cost of Debt | 4.25% |
| WACC | 8.82% |