Lear Corporation

Lear Corporation

LEAยทNYSE

$144.88

-1.6%
Consumer CyclicalAuto - Parts

Lear Corporation designs, develops, engineers, manufactures, assembles, and supplies automotive seating, and electrical distribution systems and related components for automotive original equipment manufacturers in North America, Europe, Africa, Asia, and South America. Its Seating segment offers seat systems, seat subsystems, keyseat components, seat trim covers, seat mechanisms, seat foams, and headrests, as well as surface materials, such as leather and fabric for automobiles and light trucks, compact cars, pick-up trucks, and sport utility vehicles. The company's E-Systems segment provides electrical distribution and connection systems that route electrical signals and networks; and manage electrical power within the vehicle for various powertrains. This segment's products comprise wire harnesses, terminals and connectors, engineered components, and junction boxes; electronic system products, including body domain control modules, smart and passive junction boxes, gateway and communication modules, integrated power modules, and high voltage switching and power control systems. It also offers software and connected services comprising Xevo Market, an in-vehicle commerce and service platform; and software and services for the cloud, vehicles, and mobile devices. In addition, this segment provides cybersecurity software; advanced vehicle positioning for automated and autonomous driving applications; and short-range communication and cellular protocols for vehicle connectivity. It offers its products and services under the XEVO, GUILFORD, EAGLE OTTAWA, ConfigurE+, INTUTM, LEAR CONNEXUSTM, EXO, JOURNEYWARE, ProTec, SMART JUNCTION BOX, STRUCSURE, AVENTINO, and TeXstyle brands. Lear Corporation was founded in 1917 and is headquartered in Southfield, Michigan.

At a Glance

Live Snapshot
Market Cap$7.26B
EPS8.2200
P/E Ratio17.63
Earnings Date07/24/2026
Lear Corporation

Lear Corporation Fair Value Envelope

LEA ยท NYSE

Our analysis suggests that LEA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $144.88, this represents a potential HIDDEN relative to our calculated worth for Lear Corporation.

Intrinsic Value
Current Price: $144.88

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$9.0B
+ Cash & Equivalents$1.0B
Firm Value$10.0B
- Debt$4.1B
Equity Value$5.9B
/ Shares Outstanding53,811,503B
DCF Value$110
OVERVALUED BY 24%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.0B
$960.2M
$901.7M
$846.8M
$795.2M
$746.7M
$701.2M
$658.5M
$618.4M
$580.7M
Maintenance CapEx
-$105.5M
-$99.1M
-$93.0M
-$87.4M
-$82.0M
-$77.0M
-$72.3M
-$67.9M
-$63.8M
-$59.9M
Owner Earnings
$917.0M
$861.1M
$808.7M
$759.4M
$713.1M
$669.7M
$628.9M
$590.6M
$554.6M
$520.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$849.1M
$738.3M
$641.9M
$558.2M
$485.4M
$422.0M
$367.0M
$319.1M
$277.4M
$241.2M
Terminal Value represents 45.6% of Enterprise Value