LENNOX INTERNATIONAL INC (LII)
Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip · Industrials · $16.1B
Intrinsic Value (Consensus)
$507.76
Current Price
$455.80
Margin of Safety
+11.4%
11.4% Below Intrinsic Value
Value: $508
Price: $456
Valuation Model Estimates
Current Price: $455.80
DCF (Discounted Cash Flow)
$846.22
Graham Number
$129.80
Earnings Power Value
$221.26
Relative Value (P/E)
$455.80
Dividend Discount Model
$1683.33
Consensus Value
$507.76
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $22.79
- EPS (Forward)
- $27.35
- Book Value
- $32.86
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 69.3%
- Debt/Equity
- —
- Revenue Growth
- 264.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance