Valuation Lear Corporation London S.E.

Stocks

Market Closed - London S.E. Other stock markets 15:52:37 17/02/2026 GMT			After hours 00:55:18
136.63 ^USD	+70.83%		128.40	-6.02%

08-03	Deutsche Bank Adjusts Lear Price Target to $131 From $133, Maintains Hold Rating	MT
07-31	Tranche Update on Lear Corporation's Equity Buyback Plan announced on April 1, 2013.	CI

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	9.73x	6.97x	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	0.25x	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	4.17x	3.87x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	6.83x	6.32x	5.76x
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	12.86	17.95	19.81
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	24.7%	17.2%	15.5%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,791	24,198	24,894
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,750	1,834	1,934
EBIT ¹	826	870.5	1,120	1,096	1,062	1,144	1,212	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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.78x	1.33x	10.26x	1.88%	41.04B
WEICHAI POWER CO., LTD.	17.06x	0.74x	5.43x	3.41%	36.52B
DENSO CORPORATION	13.08x	0.6x	5.17x	3.73%	30.83B
HYUNDAI MOBIS CO.,LTD	10.11x	0.62x	7.9x	1.47%	30.74B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.38x	2.82x	9.87x	3.89%	21.65B
MAGNA INTERNATIONAL INC.	10.57x	0.5x	4.91x	2.89%	18.17B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.89x	1.15x	11.97x	0.56%	17.04B
CONTINENTAL AG	12.02x	1.05x	5.98x	4.18%	16.65B
BORGWARNER INC.	12.8x	1x	6.63x	1.05%	12.99B
Average	15.52x	1.09x	7.57x	2.56%	25.07B
Weighted average by Cap.	15.66x	1.06x	7.60x	2.62%