What Is LII Fair Value?
Lennox International (LII) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Lennox International (LII) has a composite fair value estimate of $193.27 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $350.13, suggesting the stock is overvalued by 44.8%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$193.27
vs. current price of $350.13(-44.8%)
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 →
$215.37
-38.5%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 →
$70.45
-79.9%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 →
$140.93
-59.7%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.
$235.16
-32.8%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 $350.13 is 38.5% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $640.0M | $582.3M |
| Year 2 | $677.7M | $561.1M |
| Year 3 | $717.7M | $540.6M |
| Year 4 | $760.0M | $520.9M |
| Year 5 | $804.8M | $502.0M |
| Year 6 | $852.2M | $483.7M |
| Year 7 | $902.4M | $466.0M |
| Year 8 | $955.6M | $449.0M |
| Year 9 | $1.01B | $432.7M |
| Year 10 | $1.07B | $416.9M |
| Terminal Value | $14.84B | $5.77B |
What Are LII's Key Financial Metrics?
Earnings & Growth
Current Price
$350.13
EPS (TTM)
$22.68
Forward P/E
13.5
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
$375.00
Average
$472.64
High
$600.00
Upside
+35.0%
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 $193.27. The stock is currently trading at $350.13, 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 $350.13 is 44.8% above our estimated fair value of $193.27.
What do Wall Street analysts say about LII?
14 analysts cover Lennox International with a consensus rating of "Hold." The average price target is $472.64, ranging from $375.00 to $600.00. This implies 35.0% upside from the current price.