Valuation Lear Corporation Deutsche Boerse AG
Stocks
LE6N
US5218652049
Auto, Truck & Motorcycle Parts
|
Market Closed -
Deutsche Boerse AG
12:43:49 16/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 106.00 EUR | 0.00% |
|
-0.93% | +8.16% |
| 12/10 | RBC Lowers Price Target on Lear to $139 From $143, Keeps Sector Perform Rating | MT |
| 08/10 | UBS Cuts Price Target on Lear to $132 From $141, Maintains Neutral Rating | MT |
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 | 5,992 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | 0.81% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,683 | 7,542 | 7,295 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | 0.42% | -1.83% | -3.27% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.36x | 7.75x | 6.67x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.16x | 1.05x | 0.94x |
| PEG | - | -2x | 0.2x | -1.45x | -1.54x | 0.2x | 0.4x | 0.4x |
| Capitalization / Revenue | 0.57x | 0.35x | 0.35x | 0.22x | 0.26x | 0.25x | 0.25x | 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 | 4.41x | 4.18x | 3.77x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.73x | 6.3x | 5.53x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 12.1x | 11.9x | 10.5x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.27% | 8.37% | 9.55% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.192 | 3.08 | 3.097 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.63% | 2.54% | 2.55% |
| EPS 2 | 6.19 | 5.47 | 9.68 | 8.97 | 8.15 | 12.98 | 15.68 | 18.21 |
| Distribution rate | 28.6% | 56.3% | 31.8% | 34.3% | 37.8% | 24.6% | 19.6% | 17% |
| Net sales 1 | 19,263 | 20,892 | 23,467 | 23,306 | 23,259 | 23,798 | 24,049 | 24,731 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,743 | 1,805 | 1,936 |
| EBIT 1 | 826 | 870.5 | 1,120 | 1,096 | 1,062 | 1,141 | 1,197 | 1,320 |
| Net income 1 | 373.9 | 327.7 | 572.5 | 506.6 | 436.8 | 652.6 | 751.5 | 854.1 |
| Net Debt 1 | 1,278 | 1,497 | 1,574 | 1,707 | 1,706 | 1,690 | 1,549 | 1,303 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 121.49 | 121.49 | 121.49 |
| Nbr of stocks (in thousands) | 59,617 | 59,106 | 58,260 | 54,341 | 51,870 | 49,325 | - | - |
| Announcement Date | 8/2/22 | 2/2/23 | 6/2/24 | 6/2/25 | 4/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.49x | 2.02x | 11.06x | 1.59% | 72.41B | |
| 20.04x | 1.37x | 10.56x | 1.85% | 45.52B | |
| 11.97x | 0.56x | 4.91x | 3.98% | 29.11B | |
| 7.81x | 0.46x | 5.91x | 1.93% | 23.62B | |
| 14.7x | 2.66x | 9.15x | 4.15% | 20.67B | |
| 20.55x | 0.89x | 10.77x | 3.22% | 18.15B | |
| 29.51x | 1.17x | 12.4x | 0.62% | 17.68B | |
| 10.34x | 0.49x | 4.75x | 3.08% | 17.05B | |
| 13.16x | 1.34x | 6.97x | 4.09% | 15.59B | |
| Average | 16.28x | 1.22x | 8.50x | 2.73% | 28.87B | |
| Weighted average by Cap. | 16.80x | 1.37x | 9.07x | 2.44% |
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
- LE6N Stock
- Valuation Lear Corporation
Select your edition
All financial news and data tailored to specific country editions
