|
Real-time Estimate
Cboe BZX
15:07:05 30/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 119.46 USD | +0.12% |
|
-1.81% | +4.26% |
| 09-24 | Lear Ups Share Buyback Authorization to $1.5 Billion | MT |
| 09-23 | Lear Corporation announces an Increase in Equity Buyback. | 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 | 5,885 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | -0.99% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,540 | 7,364 | 7,125 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | -1.44% | -2.34% | -3.24% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.1x | 6.96x | 6.08x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.13x | 1.02x | 0.92x |
| PEG | - | -2x | 0.2x | -1.45x | -1.54x | 0.1x | 0.2x | 0.4x |
| Capitalization / Revenue | 0.57x | 0.35x | 0.35x | 0.22x | 0.26x | 0.25x | 0.24x | 0.24x |
| EV / Revenue | 0.63x | 0.42x | 0.42x | 0.29x | 0.33x | 0.32x | 0.31x | 0.29x |
| EV / EBITDA | 8.7x | 6.1x | 5.68x | 3.99x | 4.59x | 4.31x | 4.05x | 3.67x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.57x | 6.09x | 5.37x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 11.8x | 11.4x | 9.91x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.49% | 8.77% | 10.1% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.207 | 3.08 | 3.099 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.69% | 2.58% | 2.6% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 13.11 | 17.16 | 19.62 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 24.5% | 18% | 15.8% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,813 | 24,120 | 24,839 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,748 | 1,820 | 1,943 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,148 | 1,210 | 1,328 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 662.4 | 837.2 | 929.8 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,655 | 1,478 | 1,239 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 119.32 | 119.32 | 119.32 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.1x | 0.32x | 4.31x | 2.69% | 5.89B | |
| 18.23x | 2x | 10.96x | 1.6% | 71.77B | |
| 18.8x | 1.29x | 9.93x | 1.98% | 43B | |
| 14.26x | 0.64x | 4.66x | 4.05% | 31.97B | |
| 11.75x | 0.56x | 4.88x | 3.98% | 29.37B | |
| 7.89x | 0.47x | 5.97x | 1.91% | 23.93B | |
| 14.23x | 2.58x | 8.87x | 4.28% | 20.03B | |
| 29.6x | 1.17x | 12.39x | 0.62% | 17.51B | |
| 19.82x | 0.87x | 10.46x | 3.34% | 17.5B | |
| 10.34x | 0.49x | 4.75x | 3.07% | 17.1B | |
| Average | 15.40x | 1.04x | 7.72x | 2.75% | 27.81B | |
| Weighted average by Cap. | 16.13x | 1.24x | 8.39x | 2.57% |
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
