EN DE

Lennox International Inc (LII) Fair Value & Analysis

Industrials · US · Market cap $19.4B

LI Lennox International Inc logo Lennox International Inc LII · US
Price$418.31
Fair Value$363.09
Upside-13.2%
Quality65/100
Watch Lennox International Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 15.1% net margin
Moderate debt · generates free cash flow
0.93% dividend yield
Mixed vs. peers (8/15)
Wide moat 75/100
Evidence: High Range $194.25 – $468.44 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated today

Share price −25.7% over the past month.

A solid business, but screening 13% overvalued on our models.

What matters now

  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($194.25 to $468.44) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$667.14 $177.13 Fair Value $363.09 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $177.13 – $667.14 · fair‑value band $194.25 – $468.44 · the $418.31 price screens above the $363.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Lennox International Inc (LII) currently trades at $418.31, while our model-based Fair Value estimate is $363.09, implying the stock looks roughly 13.2% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Lennox International Inc generated revenue of $5.3B at a net margin of 15.1%. Revenue grew 5.8% year over year. It earns a return on equity of 76.8%. Net debt stands at $2.0B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $194.25 (bear case) to $468.44 (bull case); at $418.31, 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 39% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -60% fair-value upside, at -13%, LII screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF $169.38 $249.99 $360.01 80
Residual Income $207.41 $393.10 $11,928 76
Rev-Margin DCF $151.45 $247.07 $349.62 74
All 25 models by family
DCF Models
FCF DCF $163.64 $250.31 $373.86 38
Owner Earnings $206.83 $312.65 $463.48 31
5Y Revenue Exit $151.45 $244.96 $359.80 39
5Y EBITDA Exit $215.29 $358.47 $518.52 41
5Y P/E Exit $237.46 $397.88 $557.93 38
10Y Revenue Exit $148.83 $233.18 $337.04 36
10Y EBITDA Exit $194.12 $309.89 $452.66 37
10Y P/E Exit $207.98 $336.53 $481.37 35
Earnings-Based
Graham-Dodd $153.63 $359.62 $462.58 54
PEG = 1.0 $61.52 $87.88 $114.25 46
EPV $195.50 $233.40 $266.56 59
Dividend Discount
Gordon GGM $45.65 $78.13 $117.55 70
DDM Multi-Stage $45.65 $67.53 $91.70 61
Multiples
P/E Multiple $355.82 $474.43 $593.04 63
P/S Multiple $223.94 $298.58 $373.23 58
P/B Multiple $112.80 $150.40 $188.00 55
EV/EBIT $340.20 $464.23 $588.26 53
EV/EBITDA $284.17 $389.52 $494.88 54
EV/Revenue $156.21 $236.83 $317.45 43
Asset-Based
NCAV (Graham) $16.71 $22.39 $33.42 50
Growth DCF
Growth DCF $169.38 $249.99 $360.01 80
Rev-Margin DCF $151.45 $247.07 $349.62 74
Economic Profit
Residual Income $207.41 $393.10 $11,928 76
ROIC Compounder $203.42 $252.55 $302.65 72
Growth Earnings
Growth-Adj P/E $269.01 $384.30 $499.60 68

Widest divergence: Growth Earnings ($384.30) versus Asset-Based ($22.39). Highest evidence: Growth DCF (80).

Notify me when LII reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $5.3B
Revenue growth (YoY) +5.8%
Net margin 15.1%
Return on equity 76.8%
Free cash flow $639M FY2025
P/E ratio 18.6
More key figures
Operating margin 14.3%
EPS (TTM) $21.92
Dividend yield 0.9%
EPS growth (YoY) -7.7%
Net debt $2.0B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 22

Profitability 88
Margins and returns on capital today
Quality Growth 24
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 95
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.

About the company

Lennox International Inc., together with its subsidiaries, designs, manufactures, and markets products for the heating, ventilation, air conditioning, and refrigeration markets in the United States, Canada, and internationally.

Full company description

Lennox International Inc., together with its subsidiaries, designs, manufactures, and markets products for the heating, ventilation, air conditioning, and refrigeration markets in the United States, Canada, and internationally. The Home Comfort Solutions segment provides furnaces, air conditioners, heat pumps, packaged heating and cooling systems, indoor air quality equipment, comfort control products, and replacement parts and supplies; residential heating, ventilation, cooling equipment, and air conditioning; and evaporator coils, air handlers, and unit heaters under Lennox, Dave Lennox Signature Collection, Armstrong Air, Ducane, AirEase, Concord, MagicPak, Advanced Distributor Products, Allied, Elite Series, Supco, Linebacker, Elite series, Merit Series, Comfort Sync, Healthy Climate, Healthy Climate Solutions, iComfort, ComfortSense, and Lennox Stores name. The Building Climate Solutions segment offers unitary heating and air conditioning equipment, controls, installation and service of commercial heating and cooling equipment, variable refrigerant flow commercial, curb, curb adapters, drop box diffusers, HVAC recycling, and salvage service. This segment also provides , condensing units, unit coolers, fluid coolers, air cooled condensers, process chillers, compressorized racks, and replacement parts and supplies under the Lennox, Model L, CORE, Enlight, Xion, Energence, Prodigy, Strategos, Raider, Lennox VRF, Lennox National Account Services, Allied Commercial, Duro Dyne, Dyne-Tite, Durozone, Elite, AES Industries, Mechanical, Heatcraft Worldwide Refrigeration, Bohn, MAGNA, Larkin, Climate Control, Chandler Refrigeration, IntelliGen, and Interlink brand name. In addition, the company provides small package units, rooftop units, chillers, air handlers, and fan coils. It sells its products and services through direct sales, distributors, and company-owned parts and supplies stores. The company was founded in 1895 and is headquartered in Richardson, Texas.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Lennox International Inc reported revenue of $5.2B in FY2025 versus $4.2B in FY2021, a compound +5.5%/yr. Reported net income was $786M in FY2025, compounding +14.1%/yr from FY2021.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$5.2B
Latest YoY
−2.7%
Avg. 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.
+3.3%
Avg. 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.
+7.4%
Avg. growth/yr (27Y) 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.
+4.0%
Revenue +5.5%/yr
FY21 $4.2B
FY22 $4.7B
FY23 $5.0B
FY24 $5.3B
FY25 $5.2B
Net income +14.1%/yr
FY21 $464M
FY22 $497M
FY23 $590M
FY24 $807M
FY25 $786M
Character of growth · EPS growth decomposed (2014-2025) +17.4 % p.a.
Revenue per share +7.5 pp

of which total revenue +4.5 pp · buybacks/dilution +3.1 pp

EBIT margin +6.7 pp
Tax rate +2.1 pp
Residual (interest, one-offs) +1.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

LII screens 13% overvalued. Compare with Trane Technologies plc →

Share or link this analysis
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). "Lennox International Inc Fair Value". https://www.fairvalue-calculator.com/stock/LII

Recent news

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

Peer Group

Building Products & Equipment · 247 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 65 · Top 25%
Fair Value upside −13% · Above median
Return on equity (TTM) 77% · Top 25%
Return on assets 17% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 6% · Above median
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.98× · Higher than 75% of peers

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 18.6× · Cheaper than median
P/B 16.71× · Pricier than 75% of peers
P/S (TTM) 3.70× · Pricier than 75% of peers
P/FCF 30.4× · Pricier than 75% of peers
EV/EBITDA 17.8× · Pricier than 75% of peers
PEG 1.61× · Cheaper than median

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.

VALUE 16 · sector 0
FUTURE 29 · sector 10
PAST 100 · sector 23
HEALTH 51 · sector 94
DIVIDEND 19 · sector 30

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $483.96 $208.50 -57%
Johnson Controls International plc JCI $152.79 $44.75 -71%
Carrier Global Corporation CARR $63.08 $16.85 -73%
Compagnie de Saint-Gobain S.A SGO €84.24 €97.97 +16%
PT Impack Pratama Industri Tbk, IMPC 1,405 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 38.91 kr 25.37 -35%
Beijing New Building Materials Public Limited 000786 ¥18.73 ¥31.73 +69%
Moon Environment Technology Co 000811 ¥42.22 ¥11.94 -72%
The Supreme Industries Limited SUPREMEIND ₹3,460 ₹1,376 -60%
Aditya Infotech Limited CPPLUS ₹3,899 ₹763.08 -80%

Compare Lennox International Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is Lennox International Inc (LII) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $363.09 versus a price of $418.31, about −13% (overvalued).
What is the fair value of LII?
Our model-based fair value for Lennox International Inc is $363.09 (as of Aug 13, 2026), built from audited fundamentals. The current price is $418.31.
What is the quality score of LII?
Lennox International Inc has a Quality Score of 65/100. 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 Lennox International Inc (LII)?
Lennox International Inc reported trailing-twelve-month revenue of about $5.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of LII?
The net profit margin of Lennox International Inc is about 15.1%, meaning it keeps roughly 15.1% of revenue as net income. Based on the latest reported figures.
Does Lennox International Inc pay a dividend?
Lennox International Inc currently shows a dividend yield of about 1.05% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Lennox International Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.