US · LEA
Lear Corporation
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Southfield, MI 48033
- Website
- lear.com
Price · as of 2025-12-31
$132.41
Market cap 6.98B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $109.59 | -17.23% |
| Intrinsic Value(DCF) | $51.02 | -61.47% |
| Graham-Dodd Method(GD) | $55.40 | -58.16% |
| Graham Formula(GF) | $64.70 | -51.14% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $36.51 | $48.71 | $20.97 | $36.09 | $134.10 |
| 2012 | $44.59 | $53.87 | $504.07 | $84.72 | $143.42 |
| 2013 | $68.57 | $48.88 | $386.74 | $41.95 | $96.50 |
| 2014 | $87.96 | $59.68 | $263.94 | $57.55 | $141.97 |
| 2015 | $91.33 | $67.55 | $258.05 | $57.63 | $104.98 |
| 2016 | $121.88 | $92.41 | $43.91 | $75.74 | $135.37 |
| 2017 | $162.11 | $121.60 | $53.63 | $103.92 | $336.09 |
| 2018 | $126.19 | $115.41 | $25.20 | $86.76 | $197.49 |
| 2019 | $91.56 | $95.62 | $13.60 | $63.02 | $25.70 |
| 2020 | $169.10 | $107.19 | $0.00 | $43.06 | $0.00 |
| 2021 | $122.70 | $91.66 | $0.00 | $54.17 | $127.98 |
| 2022 | $124.76 | $95.79 | $0.00 | $31.41 | $88.77 |
| 2023 | $132.48 | $109.65 | $244.55 | $56.35 | $194.54 |
| 2024 | $95.80 | $95.45 | $0.00 | $47.74 | $68.19 |
| 2025 | $127.54 | $109.59 | $0.00 | $55.40 | $64.70 |
AI valuation
Our deep-learning model estimates Lear Corporation's (LEA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $109.59
- Current price
- $132.41
- AI upside
- -17.23%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$51.02
-61.47% upside
Graham-Dodd
$55.40
-58.16% upside
Graham Formula
$64.70
-51.14% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LEA | Lear Corporation | $132.41 | 6.98B | -17% | -61% | -58% | -51% | 12.97 | 1.36 | 0.29 | 13.63 | — | 2.17 | 6.47% | 3.34% | 1.88% | 11.11% | 7.78% | 3.65% | 0.81 | 7.71 | 1.35 | 0.87 | 4.23 | -914.00% | -18.00% | -609.00% | 7.71% | 0.19 | 6.77% | 2.41% | 31.30% | 7.17% | 12.73 | 18.77 | 0.43 | 2.91 |
| ALSN | Allison Transmission Hold… | $125.30 | 10.43B | +14% | -41% | -85% | -89% | 17.11 | 5.71 | 3.54 | 11.78 | — | -10.64 | 48.37% | 32.33% | 20.70% | 35.42% | 22.91% | 10.91% | 1.56 | 9.93 | 4.85 | 3.97 | 1.39 | -1179.00% | -667.00% | -137.00% | 6.09% | 1.79 | 19.72% | 0.85% | 14.60% | 5.93% | 12.42 | 18.62 | 4.02 | 2.88 |
| DORM | Dorman Products, Inc. | $117.86 | 3.6B | +38% | -60% | -49% | -22% | 17.46 | 2.41 | 1.67 | 11.53 | 214.43 | 4.28 | 41.13% | 16.79% | 9.59% | 14.74% | 13.70% | 8.30% | 0.43 | 12.52 | 3.09 | 1.07 | 1.62 | 814.00% | 603.00% | -6051.00% | 2.12% | 0.23 | 3.91% | 0.00% | 0.00% | 1.14% | 11.60 | 54.84 | 1.95 | 4.68 |
| GNTX | Gentex Corporation | $23.40 | 5.12B | +45% | +16% | -52% | +30% | 13.30 | 2.06 | 2.02 | 8.77 | — | 2.63 | 34.20% | 19.16% | 15.19% | 15.52% | 17.81% | 13.52% | 0.00 | — | 2.91 | 1.34 | -0.26 | -114.00% | 955.00% | 2956.00% | 8.96% | 1.51 | 20.14% | 2.09% | 27.80% | 8.26% | 10.22 | 10.84 | 1.96 | 8.73 |
| GPI | Group 1 Automotive, Inc. | $325.74 | 4.11B | +6% | -61% | -57% | +59% | 12.71 | 1.48 | 0.18 | 11.66 | — | -11.82 | 15.51% | 4.23% | 1.42% | 11.29% | 8.18% | 3.22% | 2.10 | 3.36 | 1.08 | 0.20 | 6.82 | -3128.00% | 1323.00% | 2441.00% | 10.27% | 0.20 | 5.05% | 0.62% | 7.90% | 14.05% | 10.44 | 23.49 | 0.44 | 3.44 |
| KMX | CarMax, Inc. | $43.17 | 6.34B | +155% | -39% | +28% | -39% | 20.51 | 1.64 | 0.36 | 27.03 | 326.03 | 1.68 | 11.43% | 2.80% | 1.77% | 8.13% | 2.35% | 1.83% | 3.11 | 7.31 | 2.31 | 0.20 | 17.61 | 629.00% | -2.00% | -243931.00% | 1.52% | 0.28 | 0.62% | 0.00% | 0.00% | 4.17% | 37.32 | 188.16 | 1.04 | 1.76 |
| MAT | Mattel, Inc. | $16.95 | 5.27B | +171% | -55% | -48% | -44% | 13.12 | 2.34 | 0.98 | 8.84 | — | 6.19 | 48.87% | 11.59% | 7.44% | 17.68% | 13.63% | 6.03% | 1.28 | 5.22 | 2.15 | 1.61 | 2.10 | -2152.00% | -59.00% | -10000.00% | 0.00% | 0.41 | 0.00% | 0.00% | 0.00% | 0.00% | 11.04 | — | 1.28 | 2.13 |
| THO | Thor Industries, Inc. | $96.13 | 5.08B | -20% | -59% | -58% | -81% | 20.18 | 1.22 | 0.54 | 9.02 | — | 3.09 | 13.99% | 4.36% | 2.70% | 6.19% | 7.77% | 3.67% | 0.22 | 8.63 | 1.75 | 0.82 | 0.55 | -202.00% | -462.00% | 1208.00% | 8.72% | 0.36 | 9.76% | 2.03% | 41.00% | 8.72% | 13.29 | 12.21 | 0.58 | 3.76 |
| TMHC | Taylor Morrison Home Corp… | $65.89 | 6.35B | +50% | -58% | +46% | -9% | 8.18 | 1.01 | 0.79 | 6.92 | — | 1.13 | 23.03% | 13.98% | 9.63% | 12.85% | 11.20% | 8.18% | 0.37 | 24.15 | 6.24 | 0.96 | 1.32 | -605.00% | -57.00% | 36468.00% | 12.62% | 0.74 | 10.49% | 0.00% | 0.00% | 9.09% | 6.97 | 9.80 | 0.97 | 3.03 |
| URBN | Urban Outfitters, Inc. | $66.20 | 5.94B | +57% | -27% | -14% | +45% | 12.74 | 2.10 | 0.96 | 8.90 | 67.86 | 2.10 | 35.97% | 9.82% | 7.54% | 17.59% | 14.97% | 9.76% | 0.44 | — | 1.51 | 0.71 | 1.18 | 1878.00% | 1107.00% | 3899.00% | 7.51% | 0.51 | 14.12% | 0.00% | 0.00% | 5.84% | 10.66 | 14.50 | 1.05 | 4.18 |
| WH | Wyndham Hotels & Resorts,… | $81.80 | 6.18B | -0% | -58% | — | -70% | 31.57 | 13.02 | 4.26 | 19.50 | — | -4.55 | 58.85% | 28.41% | 13.51% | 34.53% | 9.13% | 4.59% | 6.53 | 2.92 | 0.71 | 0.71 | 6.42 | -3158.00% | 149.00% | 3320.00% | 5.27% | 0.74 | 9.92% | 2.08% | 65.80% | 6.83% | 22.38 | 28.31 | 6.36 | 1.76 |
About Lear Corporation
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.
- CEO
- Raymond E. Scott Jr.
- Employees
- 173.7K
- Beta
- 1.29
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($51.02 ÷ $132.41) − 1 = -61.47% (DCF, example).