Lennox International Inc.
Bear Case (25th pct.)
-21.5% vs price
Base Case (Median)
-17.6% vs price
Bull Case (75th pct.)
-2.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $343.00 | -17.6% | High (40%) |
| PE Comparable | $427.59 | 2.8% | Medium (25%) |
| Growth Trajectory DCF | $333.28 | -19.9% | Medium (20%) |
| Graham Number | $128.73 | -69.1% | High (80%) |
| EV/EBITDA | $319.94 | -23.1% | Medium (20%) |
| EV/FCF | $423.32 | 1.7% | Medium (20%) |
| Earnings Power Value | $389.60 | -6.4% | High (70%) |
Based on 7 out of 8 methods, LII appears overvalued at the current price of $416.13. The base case fair value of $343.00 implies 17.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.