LENNOX INTERNATIONAL INC (LII)
Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip
Latest Price
$415.88
TTM P/E
18.26
Normalized P/E
23.30
Div Yield
--
Book Value
34.88
P/B Ratio
11.92
Valuation metrics
adjust assumptions →EPS: $22.79
Book value / share: $32.86
Formula: √(22.5 × EPS × BVPS)
Graham Number
$129.80
69% downside
Norm. op. income: $657M (median of 7yr)
Tax rate: 19%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$118.46
72% downside
Base FCF: $486M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$202.77
51% downside
EPS: $22.79
Target P/E: 23×
Formula: EPS × P/E
P/E Fair Value
$524.17
+26% upside
Institutional Ownership
69.8% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 2.97M | $1.38B | 8.54% | -54.2K | 2026-03-31 |
| Capital International Investors | 2.86M | $1.33B | 8.23% | +8.9K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 2.05M | $953.0M | 5.90% | -- | 2026-03-31 |
| STATE STREET CORP | 1.44M | $668.0M | 4.13% | +9.7K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 1.43M | $664.0M | 4.12% | -- | 2026-03-31 |
| MORGAN STANLEY | 1.09M | $505.0M | 3.13% | +39.7K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 900.2K | $416.0M | 2.59% | +20.3K | 2026-03-31 |
| KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC | 875.2K | $406.0M | 2.51% | -89.5K | 2026-03-31 |
| CITADEL ADVISORS LLC | 656.6K | $304.0M | 1.89% | +27.3K | 2026-03-31 |
| Invesco Ltd. | 530.7K | $246.0M | 1.52% | -165.7K | 2026-03-31 |