|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 125.89 USD | +0.64% |
|
-15.19% | +10.03% |
| 03/08 | Deutsche Bank Adjusts Lear Price Target to $131 From $133, Maintains Hold Rating | MT |
| 31/07 | Tranche Update on Lear Corporation's Equity Buyback Plan announced on April 1, 2013. | CI |
Company Valuation: Lear Corporation
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 | 6,170 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | 3.8% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,811 | 7,657 | 7,483 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | 2.1% | -1.97% | -2.28% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.58x | 6.99x | 6.31x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.19x | 1.07x | 0.96x |
| PEG | - | -2x | 0.2x | -1.45x | -1.54x | 0.2x | 0.2x | 0.6x |
| Capitalization / Revenue | 0.57x | 0.35x | 0.35x | 0.22x | 0.26x | 0.26x | 0.26x | 0.25x |
| EV / Revenue | 0.63x | 0.42x | 0.42x | 0.29x | 0.33x | 0.33x | 0.32x | 0.3x |
| EV / EBITDA | 8.7x | 6.1x | 5.68x | 3.99x | 4.59x | 4.46x | 4.18x | 3.87x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.82x | 6.33x | 5.75x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 11.9x | 12.8x | 10.8x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.39% | 7.84% | 9.22% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.181 | 3.079 | 3.079 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.54% | 2.46% | 2.46% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 13.06 | 17.91 | 19.81 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 24.4% | 17.2% | 15.5% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,806 | 24,186 | 24,894 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,750 | 1,830 | 1,934 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,145 | 1,210 | 1,300 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 668.2 | 892.3 | 954.7 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,641 | 1,487 | 1,313 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 125.09 | 125.09 | 125.09 |
| Nbr of stocks (in thousands) | 59,617 | 59,106 | 58,260 | 54,341 | 51,870 | 49,325 | - | - |
| Announcement Date | 08/02/22 | 02/02/23 | 06/02/24 | 06/02/25 | 04/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.73x | 0.33x | 4.46x | 2.54% | 617Cr | |
| 18.51x | 1.25x | 9.58x | 2% | 4.1TCr | |
| 17.32x | 0.75x | 5.56x | 3.36% | 3.65TCr | |
| 12.41x | 0.57x | 5.05x | 3.81% | 3.08TCr | |
| 10.49x | 0.64x | 8.21x | 1.42% | 3.07TCr | |
| 14.91x | 2.74x | 9.58x | 4.01% | 2.16TCr | |
| 10.95x | 0.51x | 4.93x | 2.88% | 1.82TCr | |
| 29.57x | 1.17x | 12.23x | 0.55% | 1.7TCr | |
| 12.1x | 1.06x | 6.01x | 4.15% | 1.67TCr | |
| 12.72x | 0.99x | 6.59x | 1.06% | 1.3TCr | |
| Average | 14.87x | 1.00x | 7.22x | 2.58% | 2.32TCr | |
| Weighted average by Cap. | 15.31x | 1.02x | 7.43x | 2.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LEA Stock
- Valuation Lear Corporation
Select your edition
All financial news and data tailored to specific country editions
