/
DCF Valuation
Base-case fair value
$357.49
Intrinsic $476.65 · 25% MOS
Base-case summary
Our base-case DCF for Lennox International Inc (LII) projects 10 years of free cash flow growth at 10.1% for years 1–5 and 5.1% for years 6–10, anchored to 10.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $661M in trailing free cash flow, this produces an intrinsic value of $476.65 per share. A 25% safety margin gives a fair value of $357.49.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$661M
Cash & equivalents
$50M
Total debt
$2.0B
Shares outstanding
35M