Fair value (multi-method)
Four independent methods triangulate what LII is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$954.62
Method range
$51.41 – $954.62
median $566.76
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $954.62 | +79.18% |
| Exit multiple | $574.30 | +7.79% |
| Analyst target | $559.22 | +4.96% |
| Graham number | $51.41 | -90.35% |
- Forward DCF$954.62
- Exit multiple$574.30
- Analyst target$559.22
- Graham number$51.41
Stock price
$532.78
EPS (TTM)
$22.20
5Y EPS CAGR
19.2%
Fair value @ hist. growth
$954.62
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
11.2%
per year over your projection horizon
Margin of safety 44.2% vs hist-growth DCF
Historical 5Y CAGR
19.2%
Your model implies
11.2%
Next-year analyst consensus
9.9%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.5% | 8.2% | 7.6% | 6.9% | 6.2% | 5.3% |
| 9.5% | 10.2% | 9.7% | 9.1% | 8.5% | 7.8% |
| 10.5% | 12.2% | 11.7% | 11.2% | 10.6% | 10.0% |
| 11.5% | 14.0% | 13.6% | 13.1% | 12.6% | 12.1% |
| 12.5% | 15.7% | 15.3% | 14.9% | 14.5% | 14.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.03B
Total debt − cash
Beta
1.16
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Lennox International (LII) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.