What Is LII Fair Value?
Lennox International (LII) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Lennox International (LII) has a composite fair value estimate of $203.92 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $548.67, suggesting the stock is overvalued by 62.8%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$203.92
vs. current price of $548.67(-62.8%)
How Is LII Fair Value Calculated?
Four independent models estimate what LII is worth. Each uses different inputs and assumptions. The composite blends them by weight.
LII Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$233.88
-57.4%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$78.98
-85.6%Overvalued
Inputs used
LII Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$138.52
-74.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$244.55
-55.4%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $548.67 is 57.4% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $649.7M | $589.3M |
| Year 2 | $698.4M | $574.6M |
| Year 3 | $750.8M | $560.2M |
| Year 4 | $807.1M | $546.2M |
| Year 5 | $867.6M | $532.6M |
| Year 6 | $932.7M | $519.3M |
| Year 7 | $1.00B | $506.4M |
| Year 8 | $1.08B | $493.7M |
| Year 9 | $1.16B | $481.4M |
| Year 10 | $1.25B | $469.4M |
| Terminal Value | $16.47B | $6.21B |
What Are LII's Key Financial Metrics?
Earnings & Growth
Current Price
$548.67
EPS (TTM)
$21.95
Forward P/E
20.5
Profit Margin
15.1%
Cash & Balance Sheet
Free Cash Flow
187.1M
EBITDA
1.2B
Book Value
$34.87
Total Debt
2B
What Do Analysts Say About LII?
Low
$450.00
Average
$572.92
High
$651.00
Upside
+4.4%
LII Fair Value FAQ
What is the fair value of LII?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), LII's estimated fair value is $203.92. The stock is currently trading at $548.67, which makes it overvalued by our analysis.
How is LII's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is LII overvalued or undervalued?
Based on our analysis, LII is overvalued. The current price of $548.67 is 62.8% above our estimated fair value of $203.92.
What do Wall Street analysts say about LII?
13 analysts cover Lennox International with a consensus rating of "Buy." The average price target is $572.92, ranging from $450.00 to $651.00. This implies 4.4% upside from the current price.