LEAR CORP (LEA)
Motor Vehicle Parts & Accessories · Industrials · $7.3B
Intrinsic Value (Consensus)
$124.53
Current Price
$141.67
Margin of Safety
-12.1%
12.1% Above Intrinsic Value
Value: $125
Price: $142
Valuation Model Estimates
Current Price: $141.67
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%.
Health Score
C
53
Profitability
15/25
Strength
22/25
Valuation
12/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance