Back to LII Overview
NYQ · Valuation Lab
LII
Lennox International, Inc.
Last$446.87
Market cap15.4B
EV/EBITDA14.9x
Intrinsic value
$60.11
MoS -643.5% · Overvalued
Assuming 5.2% FCF margin and 3.0% Y1–5 growth.
Upside to price
EV (DCF)4B
Terminal share51%
Expected IV$72.36
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 51% of EV
PV of stage FCFs2B
PV of terminal value2.1B
Enterprise value4B
Net cash / (debt)-2B
Equity value2.1B
Intrinsic value / share$60.11
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 5.5B | 284M | 259.3M | 91.3% |
| Y2 | 5.6B | 292.5M | 243.9M | 83.4% |
| Y3 | 5.8B | 301.3M | 229.3M | 76.1% |
| Y4 | 6B | 310.3M | 215.7M | 69.5% |
| Y5 | 6.1B | 319.6M | 202.9M | 63.5% |
| Y6 | 6.3B | 326M | 188.9M | 57.9% |
| Y7 | 6.4B | 332.5M | 176M | 52.9% |
| Y8 | 6.5B | 339.2M | 163.9M | 48.3% |
| Y9 | 6.7B | 346M | 152.6M | 44.1% |
| Y10 | 6.8B | 352.9M | 142.1M | 40.3% |
| Terminal | — | — | 2.1B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.