Valuation Lear Corporation

Stocks

Market Closed - NYSE Other stock markets 01:30:03 17/06/2026 am IST			5-day change	1st Jan Change
141.67 ^USD	-1.92%		-0.34%	+23.62%

10/06	Lear Corporation Presents at 16th Annual Wells Fargo Industrials & Materials Conference, Jun-10-2026 09:30 AM
03/06	Lear Insider Sold Shares Worth $1,372,630, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,907	7,330	8,227	5,146	5,944	7,097	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	19.39%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,728	8,677	8,361
Change	-	-27.55%	11.03%	-30.08%	11.64%	14.08%	-0.58%	-3.64%
P/E Ratio	29.6x	22.7x	14.6x	10.6x	14.1x	10.7x	7.88x	6.97x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.33x	1.2x	1.08x
PEG	-	-2x	0.2x	-1.45x	-1.54x	0.2x	0.2x	0.5x
Capitalization / Revenue	0.57x	0.35x	0.35x	0.22x	0.26x	0.3x	0.29x	0.28x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.37x	0.35x	0.33x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.98x	4.68x	4.31x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.62x	7x	6.29x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	15.5x	13.6x	11.3x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	6.46%	7.34%	8.86%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.124	3.106	3.117
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.2%	2.19%	2.2%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.28	17.97	20.33
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	23.5%	17.3%	15.3%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,730	24,479	25,029
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,752	1,854	1,941
EBIT ¹	826	870.5	1,120	1,096	1,062	1,145	1,240	1,330
Net income ¹	373.9	327.7	572.5	506.6	436.8	687.1	894.2	968.8
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,631	1,580	1,265
Reference price ²	182.95	124.02	141.21	94.70	114.60	141.67	141.67	141.67
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	50,095	-	-
Announcement Date	08/02/22	02/02/23	06/02/24	06/02/25	04/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LEAR CORPORATION	10.67x	0.37x	4.98x	2.2%	709.7Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	30.68x	1.99x	16.42x	1.02%	5.99TCr
WEICHAI POWER CO., LTD.	19.22x	0.77x	5.69x	3.03%	3.71TCr
HYUNDAI MOBIS CO.,LTD	13.91x	0.87x	11.39x	1.06%	3.9TCr
DENSO CORPORATION	11.34x	0.63x	5.19x	3.8%	3.18TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.72x	2.31x	8.12x	4.61%	1.91TCr
MAGNA INTERNATIONAL INC.	10.78x	0.5x	4.95x	3.02%	1.78TCr
CONTINENTAL AG	12.29x	1.07x	6.19x	4.2%	1.71TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.35x	1.34x	14.71x	0.57%	1.65TCr
NINGBO TUOPU GROUP CO.,LTD.	32.83x	3.05x	18.11x	0.93%	1.56TCr
Average	19.28x	1.29x	9.58x	2.44%	2.61TCr
Weighted average by Cap.	20.38x	1.32x	10.40x	2.26%