What Is LII Fair Value?
Lennox International (LII) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Lennox International (LII) has a composite fair value estimate of $196.57 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $393.39, suggesting the stock is overvalued by 50.0%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$196.57
vs. current price of $393.39(-50.0%)
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 →
$221.34
-43.7%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 →
$72.70
-81.5%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 →
$141.39
-64.1%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.
$236.71
-39.8%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 $393.39 is 43.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $645.0M | $585.4M |
| Year 2 | $688.3M | $567.1M |
| Year 3 | $734.6M | $549.4M |
| Year 4 | $783.9M | $532.2M |
| Year 5 | $836.6M | $515.5M |
| Year 6 | $892.8M | $499.4M |
| Year 7 | $952.8M | $483.7M |
| Year 8 | $1.02B | $468.6M |
| Year 9 | $1.09B | $453.9M |
| Year 10 | $1.16B | $439.7M |
| Terminal Value | $15.48B | $5.88B |
What Are LII's Key Financial Metrics?
Earnings & Growth
Current Price
$393.39
EPS (TTM)
$22.62
Forward P/E
14.9
Profit Margin
14.9%
Cash & Balance Sheet
Free Cash Flow
277.7M
EBITDA
1.2B
Book Value
$37.54
Total Debt
2B
What Do Analysts Say About LII?
Low
$450.00
Average
$511.15
High
$609.00
Upside
+29.9%
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 $196.57. The stock is currently trading at $393.39, 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 $393.39 is 50.0% above our estimated fair value of $196.57.
What do Wall Street analysts say about LII?
13 analysts cover Lennox International with a consensus rating of "Buy." The average price target is $511.15, ranging from $450.00 to $609.00. This implies 29.9% upside from the current price.