Valuation Lear Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 16:44:13 14/08/2026 +03			5-day change	1st Jan Change
105.00 ^EUR	+1.94%		+1.94%	+7.14%

08-14	Lear Keeps Quarterly Dividend at $0.77 a Share, Payable Sept. 22 to Holders of Record Sept. 2	MT
08-14	Lear Corporation Declares Quarterly Cash Dividend, Payable on September 22, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,907	7,330	8,227	5,146	5,944	6,163	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	3.68%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	7,804	7,646	7,472
Change	-	-27.55%	11.03%	-30.08%	11.64%	2.01%	-2.03%	-2.28%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	9.57x	6.98x	6.31x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.19x	1.07x	0.96x
PEG	-	-2x	0.2x	-1.45x	-1.54x	0.2x	0.2x	0.6x
Capitalization / Revenue	0.57x	0.35x	0.35x	0.22x	0.26x	0.26x	0.25x	0.25x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.33x	0.32x	0.3x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.45x	4.18x	3.86x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	6.8x	6.32x	5.75x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	11.9x	12.6x	10.8x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	8.4%	7.91%	9.24%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.181	3.079	3.079
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.55%	2.46%	2.46%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.06	17.91	19.81
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	24.4%	17.2%	15.5%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,814	24,204	24,900
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,754	1,830	1,934
EBIT ¹	826	870.5	1,120	1,096	1,062	1,148	1,211	1,300
Net income ¹	373.9	327.7	572.5	506.6	436.8	668.2	892.3	954.7
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,641	1,483	1,308
Reference price ²	182.95	124.02	141.21	94.70	114.60	124.95	124.95	124.95
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	49,325	-	-
Announcement Date	2/8/22 A	2/2/23 A	2/6/24 A	2/6/25 A	2/4/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.09x	1.42x	10.95x	1.74%	46.78B
WEICHAI POWER CO., LTD.	18.04x	0.79x	5.84x	3.22%	38.11B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.51B
DENSO CORPORATION	12.63x	0.59x	5.13x	3.76%	30.8B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.51x	2.62x	9.15x	4.12%	21.07B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.13x	2.81%	18.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	13.03x	0.59%	18.54B
CONTINENTAL AG	13.25x	1.35x	6.84x	4.18%	16.07B
BOSCH LIMITED	47.48x	5.09x	35.95x	0.83%	14.52B
Average	20.10x	1.59x	11.24x	2.5%	26.56B
Weighted average by Cap.	18.64x	1.35x	9.92x	2.48%