LEAR CORP (LEA)
Motor Vehicle Parts & Accessories · Industrials · $8.7B
Intrinsic Value (Consensus)
$124.53
Current Price
$163.00
Margin of Safety
-23.6%
23.6% Above Intrinsic Value
Value: $125
Price: $163
Valuation Model Estimates
Current Price: $163.00
DCF (Discounted Cash Flow)
$124.73
Graham Number
$131.26
Earnings Power Value
$79.13
Relative Value (P/E)
$163.00
Dividend Discount Model
$9.28
Consensus Value
$124.53
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $8.15
- EPS (Forward)
- $8.31
- Book Value
- $93.95
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.7%
- Debt/Equity
- 46%
- Revenue Growth
- -0.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance