EN DE

Lear Corporation (LEA) Fair Value & Analysis

Consumer Cyclical · US · Market cap $7.1B · ISIN US5218652049

What is Lear Corporation really worth?

LC Lear Corporation logo Lear Corporation LEA · US
Price$131.05
Fair Value$182.85
Upside+39.5%
Quality60/100

A solid business, trading 28% below our fair value of $182.85.

Watch Lear Corporation for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Moderate debt · generates free cash flow
Ranks above peers (11/15)

Risks

!Mixed Growth (revenue 5y +6.4 %/yr)
!Thin margins · 2.3% net margin
!Narrow moat 37/100
!Weak on future: 24 out of 100

For context

·2.35% dividend yield
Evidence: High Range $102.04 – $283.37

Fair value as of: Sep 5, 2026

From 25 valuation models · updated today

Fair value updated Sep 5, 2026, revised from $153.17 to $182.85 (+19.4%) since Aug 27, 2026. Share price +4.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide ($102.04 to $283.37). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.

Price vs Fair Value (5 years)

$179.89 $72.63 Fair Value $182.85 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.

How to read this chart

60‑month range $72.63 – $179.89 · fair‑value band $102.04 – $283.37 · the $131.05 price screens below the $182.85 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Lear Corporation (LEA) currently trades at $131.05, while our model-based Fair Value estimate is $182.85, implying the stock looks roughly 28.3% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Multiples group reads highest at a median of $191.83 per share, and 16 of the 25 models we run sit above the $131.05 price. Bear case: the Dividend Discount group reads lowest at $41.72, and 9 of the 25 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Lear Corporation generated revenue of $23.5B at a net margin of 2.3%. Revenue grew 4.7% year over year. It earns a return on equity of 12.2%. Net debt stands at $3.1B. Fundamentals as of Sep 5, 2026

Our scenario range runs from $102.04 (bear case) to $283.37 (bull case); at $131.05, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 12% below its 52-week high and 51% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at 40%, LEA screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $4.69 per share, which is 2.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $72.73 $116.00 $174.78 79
Growth DCF $75.54 $115.64 $167.83 78
Residual Income $84.09 $90.78 $107.73 76
All 25 models by family
DCF Models
FCF DCF $72.73 $116.00 $174.78 79
Owner Earnings $63.08 $102.42 $155.86 75
5Y Revenue Exit $114.83 $201.62 $309.03 71
5Y EBITDA Exit $165.51 $291.38 $432.33 74
5Y P/E Exit $84.84 $148.50 $211.54 70
10Y Revenue Exit $92.35 $165.45 $256.54 65
10Y EBITDA Exit $128.35 $224.63 $344.03 67
10Y P/E Exit $79.13 $130.43 $187.36 63
Earnings-Based
Graham-Dodd $59.29 $135.73 $174.04 65
PEG = 1.0 $22.64 $32.35 $42.05 57
EPV $124.88 $149.89 $171.46 74
Dividend Discount
Gordon GGM $28.89 $46.80 $66.61 68
DDM Multi-Stage $28.89 $41.72 $55.43 67
Multiples
P/E Multiple $143.87 $191.83 $239.78 63
P/S Multiple $111.17 $148.23 $185.29 58
P/B Multiple $111.17 $148.23 $185.29 55
EV/EBIT $242.12 $333.98 $425.85 66
EV/EBITDA $258.78 $356.20 $453.63 67
EV/Revenue $152.29 $231.91 $311.53 53
Asset-Based
NCAV (Graham) $50.26 $67.34 $100.51 54
Growth DCF
Growth DCF $75.54 $115.64 $167.83 78
Rev-Margin DCF $114.83 $202.15 $294.55 72
Economic Profit
Residual Income $84.09 $90.78 $107.73 76
ROIC Compounder $128.03 $162.32 $200.15 72
Growth Earnings
Growth-Adj P/E $107.76 $153.95 $200.13 67

Widest divergence: Multiples ($191.83) versus Dividend Discount ($41.72). Highest evidence: FCF DCF (79).

Notify me when LEA reaches fair value

Put LEA on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 13.1
P/S ratio 0.25 P/E × margin
EPS (TTM) $10.01 price ÷ EPS = P/E 13.1
Dividend yield 2.4% payout 30.8%
Net margin 1.9% FY2025
Return on equity 12.2% TTM
More key figures
Profitability
Return on assets (EBIT) 6.2% avg 5y
Operating margin 5.0% TTM
Growth
Revenue (TTM) $23.5B TTM
Revenue growth (YoY) +4.7% 3y avg +3.7%
EPS growth (YoY) +124%
Balance sheet & cash flow
Free cash flow $527M FY2025
Net debt $3.1B FY2025 · ≈ 5.8 yrs of FCF

Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 59 · Market factors (momentum, volatility) 52

Profitability 43
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 64
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

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.

Full company description

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, keyseat components, seat trim covers, seat mechanisms, thermal comfort systems such as seat heating, ventilation, active cooling, pneumatic lumbar and massage products, seat cushioning, and headrests, as well as surface materials, such as leather and fabric for 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, and high voltage switching and power control systems. It also offers software and connected services. In addition, this segment provides cybersecurity software. It offers its products and services under the GUILFORD, EAGLE OTTAWA, THAGORA, IGB AUTOMOTIVE, COMFORTFLEX BY LEARTM, LEAR, CONFIGURE+, FLEXAIR , INTU, RENEWKNIT, SOYFOAM, ProTec, and TeXstyle brands. The company was founded in 1917 and is headquartered in Southfield, Michigan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Lear Corporation reported revenue of $23.3B in FY2025 versus $19.3B in FY2021, a compound +4.8%/yr. Reported net income was $437M in FY2025, compounding +4.0%/yr from FY2021.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$23.3B
Latest YoY
−0.2%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.7%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.4%
Avg. revenue growth/yr (32Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.1%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+8.1% (5.7 + 2.4)
Revenue +4.8%/yr
FY21 $19.3B
FY22 $20.9B
FY23 $23.5B
FY24 $23.3B
FY25 $23.3B
Net income +4.0%/yr
FY21 $374M
FY22 $328M
FY23 $573M
FY24 $507M
FY25 $437M
Character of growth · EPS growth decomposed (2014-2025) −1.5 % p.a.
Revenue per share +6.5 %

of which total revenue +2.8 % · buybacks/dilution +3.6 %

EBIT margin −6.1 %
Tax rate −0.2 %
Residual (interest, one-offs) −1.4 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch LEA: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Lear Corporation Fair Value". https://www.fairvalue-calculator.com/stock/LEA

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Auto Parts · 640 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 60 · Top 25%
Fair Value upside +40% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 4% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 5% · Above median
Dividend yield (TTM) 2.4% · Above median
Debt / equity 0.54× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 13.1× · Cheaper than 75% of peers
P/B 1.41× · Cheaper than median
P/S (TTM) 0.30× · Cheaper than 75% of peers
P/FCF 13.5× · Pricier than 75% of peers
EV/EBITDA 5.2× · Cheaper than 75% of peers
PEG 0.36× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE86 · sector 14
FUTURE24 · sector 21
PAST49 · sector 28
HEALTH73 · sector 95
DIVIDEND47 · sector 32

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).

Stock Price Fair Value vs Fair Value
O'Reilly Automotive, Inc ORLY $88.50 $47.50 −46%
AutoZone, Inc AZO $2,932 $2,287 −22%
Hyundai Mobis Co 012330 450,500 KRW 643,909 KRW +43%
Fuyao Glass Industry Group 600660 ¥57.67 ¥84.47 +46%
Samvardhana Motherson International Limited MOTHERSON ₹165.30 ₹80.63 −51%
Magna International Inc MGA $65.57 $68.17 +4%
Genuine Parts Company GPC $137.51 $58.07 −58%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 −76%
Ningbo Tuopu Group 601689 ¥45.82 ¥28.28 −38%
Bharat Forge Limited BHARATFORG ₹2,063 ₹393.20 −81%

Compare Lear Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Lear Corporation (LEA) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of $182.85 versus a price of $131.05, about +40% upside (undervalued).
What is the fair value of LEA?
Our model-based fair value for Lear Corporation is $182.85 (as of Sep 5, 2026), built from audited fundamentals. The current price: $131.05.
What is the quality score of LEA?
Lear Corporation has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Lear Corporation (LEA)?
Lear Corporation reported trailing-twelve-month revenue of about $23.5B (latest available figure, as of Sep 5, 2026).
What is the net profit margin of LEA?
The net profit margin of Lear Corporation is about 2.3%, meaning it keeps roughly 2.3% of revenue as net income. Based on the latest reported figures.
Does Lear Corporation pay a dividend?
Lear Corporation currently shows a dividend yield of about 2.35% relative to its recent price (as of Sep 5, 2026).
Free · no account needed

Watch Lear Corporation in the live analysis

One click puts Lear Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.