Valuation Lear Corporation Deutsche Boerse AG
Stocks
LE6N
US5218652049
Auto, Truck & Motorcycle Parts
|
Market Closed -
Deutsche Boerse AG
17:47:09 14/10/2026 +04
|
After hours 23:59:24 | |||
| 106.00 EUR | +1.92% |
|
107.50 | +1.42% |
| 10-12 | RBC Lowers Price Target on Lear to $139 From $143, Keeps Sector Perform Rating | MT |
| 10-07 | 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 | 5,899 | - | - |
| Change | - | -32.79% | 12.23% | -37.45% | 15.51% | -0.76% | - | - |
| Enterprise Value (EV) 1 | 12,185 | 8,827 | 9,801 | 6,853 | 7,651 | 7,572 | 7,431 | 7,214 |
| Change | - | -27.55% | 11.03% | -30.08% | 11.64% | -1.03% | -1.86% | -2.92% |
| P/E | 29.6x | 22.7x | 14.6x | 10.6x | 14.1x | 9.19x | 7.61x | 6.56x |
| PBR | 2.35x | 1.57x | 1.64x | 1.14x | 1.15x | 1.14x | 1.03x | 0.92x |
| 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 | 4.34x | 4.12x | 3.74x |
| EV / EBIT | 14.8x | 10.1x | 8.75x | 6.25x | 7.2x | 6.63x | 6.21x | 5.46x |
| EV / FCF | 143x | 23x | 15.4x | 12.2x | 14.5x | 11.9x | 11.8x | 10.4x |
| FCF Yield | 0.7% | 4.34% | 6.51% | 8.19% | 6.89% | 8.39% | 8.5% | 9.66% |
| Dividend per Share 2 | 1.77 | 3.08 | 3.08 | 3.08 | 3.08 | 3.191 | 3.08 | 3.097 |
| Rate of return | 0.97% | 2.48% | 2.18% | 3.25% | 2.69% | 2.67% | 2.58% | 2.59% |
| 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 | 23,802 | 24,050 | 24,727 |
| EBITDA 1 | 1,400 | 1,447 | 1,724 | 1,717 | 1,667 | 1,743 | 1,805 | 1,930 |
| 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 | 1,673 | 1,532 | 1,315 |
| Reference price 2 | 182.95 | 124.02 | 141.21 | 94.70 | 114.60 | 119.38 | 119.38 | 119.38 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.52x | 2.03x | 11.12x | 1.58% | 72.87B | |
| 19.82x | 1.36x | 10.45x | 1.87% | 45.15B | |
| 13.61x | 0.59x | 4.3x | 4.24% | 30.14B | |
| 12.01x | 0.56x | 4.92x | 3.97% | 29.28B | |
| 7.55x | 0.44x | 5.72x | 2.01% | 22.97B | |
| 14.53x | 2.63x | 9.06x | 4.19% | 20.5B | |
| 20.4x | 0.89x | 10.71x | 3.25% | 18.02B | |
| 29.59x | 1.17x | 12.42x | 0.62% | 17.75B | |
| 10.51x | 0.49x | 4.81x | 3.03% | 17.34B | |
| Average | 16.28x | 1.13x | 8.17x | 2.75% | 30.45B | |
| Weighted average by Cap. | 16.61x | 1.29x | 8.65x | 2.55% |
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
