LII · Lennox International Inc.
$454.642026-05-17Sector: Industrials; Industry: Construction; Sub-Industry: Building Products
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$397
-12.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($251 · $481) Analysts Range ($450 · $667) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $4.2B | — | 14.1% | 17.2% | $489MM | −$88MM | $401MM | 8.2% | — | 51.0% | $958MM | $13.22 | — |
| 2022.Q4 | $4.7B | 12.5% | 13.9% | 19.3% | $530MM | −$289MM | $240MM | 9.0% | — | 47.0% | $1.3B | $14.16 | — |
| 2023.Q4 | $5.0B | 5.6% | 15.9% | 20.0% | $632MM | −$225MM | $407MM | 8.7% | — | 44.5% | $1.5B | $16.81 | — |
| 2024.Q4 | $5.3B | 7.2% | 19.4% | 18.8% | $840MM | −$26MM | $814MM | 9.4% | — | 53.3% | $1.6B | $22.99 | — |
| 2025.Q4 | $5.2B | -2.7% | 19.5% | 19.0% | $822MM | −$350MM | $472MM | 9.3% | — | 36.5% | $2.9B | $22.40 | 15.7 |
| italics below = DCF projection · 10yr Rev CAGR: 6.6% |
| 2026.Q4 | $5.5B | +5.6% | 19.6% | 19.1% | $868MM | −$282MM | $585MM | 9.1% | $536MM | 28.5% | $3.2B | $24.71 | 18.4 |
| 2027.Q4 | $5.8B | +5.1% | 19.0% | 19.2% | $884MM | −$217MM | $667MM | 9.1% | $560MM | 26.9% | $3.4B | $25.17 | 18.1 |
| 2028.Q4 | $6.0B | +4.9% | 18.4% | 19.3% | $898MM | −$185MM | $713MM | 9.0% | $549MM | 25.7% | $3.6B | $25.57 | 17.8 |
| 2029.Q4 | $6.3B | +4.2% | 17.8% | 19.4% | $904MM | −$123MM | $781MM | 9.0% | $552MM | 24.8% | $3.7B | $25.77 | 17.6 |
| 2030.Q4 | $7.0B | +11.4% | 16.6% | 19.5% | $941MM | −$329MM | $612MM | 8.9% | $397MM | 24.3% | $4.0B | $26.80 | 17.0 |
|
| Term. Yr+ | $10.2B | 4.1% | 16.6% | 20.0% | $1.4B | −$237MM | $1.1B | 8.6% | $10.7B | 23.6% | — | — | — |
Active scenario IV: $397 (-12.6% vs market)