Valuation Lear Corporation

Stocks

Market Closed - NYSE Other stock markets 06:00:03 19/06/26 am AEST			5-day change	1st Jan Change
139.75 ^USD	+1.33%		-0.49%	+21.95%

19/06	Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM
11/06	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	7,001	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	17.77%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,632	8,581	8,265
Change	-	-27.55%	11.03%	-30.08%	11.64%	12.83%	-0.59%	-3.68%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	10.5x	7.78x	6.87x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.32x	1.18x	1.06x
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	0.36x	0.35x	0.33x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.93x	4.63x	4.26x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.54x	6.92x	6.22x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	15.3x	13.5x	11.2x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	6.53%	7.43%	8.97%
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%	2.24%	2.22%	2.23%
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	139.75	139.75	139.75
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	50,095	-	-
Announcement Date	8/2/22	2/2/23	6/2/24	6/2/25	4/2/26	-	-	-

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.($)
LEAR CORPORATION	10.39x	0.36x	4.88x	2.26%	6.91B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	30.63x	1.99x	16.4x	1.02%	59.87B
HYUNDAI MOBIS CO.,LTD	13.3x	0.83x	10.87x	1.11%	37.16B
WEICHAI POWER CO., LTD.	20.09x	0.81x	6x	2.9%	38.66B
DENSO CORPORATION	11.48x	0.64x	5.26x	3.75%	32.21B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.73x	2.3x	8.11x	4.6%	19.1B
MAGNA INTERNATIONAL INC.	10.75x	0.5x	4.94x	3.03%	17.8B
CONTINENTAL AG	12.12x	1.06x	6.12x	4.26%	16.86B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.76x	1.32x	14.5x	0.58%	16.24B
NINGBO TUOPU GROUP CO.,LTD.	32.49x	3.01x	17.92x	0.94%	15.46B
Average	19.17x	1.28x	9.50x	2.45%	26.03B
Weighted average by Cap.	20.37x	1.32x	10.29x	2.26%