Valuation Lear Corporation

Stocks

Market Closed - NYSE Other stock markets 01:30:03 24/06/2026 am IST			5-day change	1st Jan Change
136.68 ^USD	-2.86%		-5.37%	+19.27%

18/06	Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM
10/06	Lear Corporation Presents at 16th Annual Wells Fargo Industrials & Materials Conference, Jun-10-2026 09:30 AM

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	7,049	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	18.58%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,680	8,629	8,313
Change	-	-27.55%	11.03%	-30.08%	11.64%	13.46%	-0.59%	-3.66%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	10.6x	7.83x	6.92x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.33x	1.19x	1.07x
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	4.96x	4.65x	4.28x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.58x	6.96x	6.25x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	15.4x	13.5x	11.2x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	6.5%	7.38%	8.92%
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%	2.22%	2.21%	2.22%
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	140.71	140.71	140.71
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	10.6x	0.37x	4.96x	2.22%	704.89Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	33.62x	2.18x	17.95x	0.93%	6.52TCr
WEICHAI POWER CO., LTD.	21.36x	0.88x	6.5x	2.73%	4.12TCr
HYUNDAI MOBIS CO.,LTD	12.01x	0.74x	9.76x	1.22%	3.3TCr
DENSO CORPORATION	11.4x	0.63x	5.23x	3.81%	3.16TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.57x	2.26x	7.95x	4.66%	1.87TCr
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.98x	3%	1.8TCr
CONTINENTAL AG	12.23x	1.06x	6.14x	4.22%	1.68TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.92x	1.32x	14.55x	0.58%	1.63TCr
NINGBO TUOPU GROUP CO.,LTD.	32.54x	3.02x	17.94x	0.94%	1.54TCr
Average	19.51x	1.30x	9.60x	2.43%	2.63TCr
Weighted average by Cap.	21.50x	1.38x	10.70x	2.22%