Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
LENNOX INTERNATIONAL INC
Bear Case (25th pct.)
-18.4% vs price
Base Case (Median)
-1.0% vs price
Bull Case (75th pct.)
14.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $619.26 | 73.8% | High (40%) |
| PE Comparable | $437.53 | 22.8% | Medium (25%) |
| Growth Trajectory DCF | $295.65 | -17.0% | Medium (20%) |
| Graham Number | $130.32 | -63.4% | High (80%) |
| EV/EBITDA | $285.95 | -19.7% | Medium (20%) |
| EV/FCF | $380.25 | 6.7% | Medium (20%) |
| Earnings Power Value | $352.79 | -1.0% | High (70%) |
Based on 7 out of 7 methods, LII appears fairly valued at the current price of $356.30. The base case fair value of $352.79 implies 1.0% 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.