Lennox International Inc.

Lennox International Inc.

LIIยทNYSE

$515.30

-0.21%
IndustrialsConstruction

Lennox International Inc., together with its subsidiaries, designs, manufactures, and markets a range of products for the heating, ventilation, air conditioning, and refrigeration markets in the United States, Canada, and internationally. It operates through three segments: Residential Heating & Cooling, Commercial Heating & Cooling, and Refrigeration. The Residential Heating & Cooling segment provides furnaces, air conditioners, heat pumps, packaged heating and cooling systems, indoor air quality equipment and accessories, comfort control products, and replacement parts and supplies for residential replacement and new construction markets. The Commercial Heating & Cooling segment offers unitary heating and air conditioning equipment, applied systems, controls, installation and service of commercial heating and cooling equipment, and variable refrigerant flow commercial products for light commercial markets. The Refrigeration segment offers condensing units, unit coolers, fluid coolers, air cooled condensers, air handlers, and refrigeration rack systems for preserving food and other perishables in supermarkets, convenience stores, restaurants, warehouses, and distribution centers, as well as for data centers, machine tooling, and other cooling applications; and compressor racks and industrial process chillers. The company sells its products and services through direct sales, distributors, and company-owned parts and supplies stores. Lennox International Inc. was founded in 1895 and is headquartered in Richardson, Texas.

At a Glance

Live Snapshot
Market Cap$17.93B
EPS22.3100
P/E Ratio23.10
Earnings Date07/22/2026
Lennox International Inc.

Lennox International Inc. Fair Value Envelope

LII ยท NYSE

Our analysis suggests that LII has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $515.3, this represents a potential HIDDEN relative to our calculated worth for Lennox International Inc..

Intrinsic Value
Current Price: $515.3

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$2.9B
+ Cash & Equivalents$34.2M
Firm Value$2.9B
- Debt$2.1B
Equity Value$871.4M
/ Shares Outstanding35,072,782B
DCF Value$25
OVERVALUED BY 95%

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
$618.8M
$505.4M
$412.8M
$337.2M
$275.4M
$224.9M
$183.7M
$150.1M
$122.6M
$100.1M
Maintenance CapEx
-$19.4M
-$15.9M
-$12.9M
-$10.6M
-$8.6M
-$7.1M
-$5.8M
-$4.7M
-$3.8M
-$3.1M
Owner Earnings
$599.4M
$489.6M
$399.9M
$326.6M
$266.8M
$217.9M
$178.0M
$145.4M
$118.7M
$97.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$555.0M
$419.7M
$317.4M
$240.1M
$181.5M
$137.3M
$103.8M
$78.5M
$59.4M
$44.9M
Terminal Value represents 26.3% of Enterprise Value