investorscraft@gmail.com

Intrinsic ValueLear Corporation (0JTQ.L)

Previous Close£116.56
Intrinsic Value
Upside potential
Previous Close
£116.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lear Corporation operates in the automotive parts sector, specializing in seating and electrical distribution systems for global OEMs. The company’s Seating segment delivers comprehensive solutions, including seat systems, trim covers, and surface materials, catering to diverse vehicle types from compact cars to SUVs. Its E-Systems segment focuses on advanced electrical architectures, offering wire harnesses, connectors, and smart junction boxes, alongside software-driven solutions like Xevo Market for in-vehicle commerce. Lear’s market position is reinforced by its broad product portfolio, serving major automakers across North America, Europe, and Asia. The company’s emphasis on innovation, such as cybersecurity software and connectivity protocols, aligns with industry shifts toward electrification and autonomous driving. Brand strength, exemplified by GUILFORD and EAGLE OTTAWA, further solidifies its competitive edge in a fragmented but technology-intensive sector.

Revenue Profitability And Efficiency

Lear reported revenue of $23.3 billion for the latest fiscal year, with net income of $506.6 million, reflecting a margin of approximately 2.2%. Operating cash flow stood at $1.12 billion, though capital expenditures of $558.7 million indicate significant reinvestment needs. The diluted EPS of $8.97 suggests moderate profitability, though margins are tempered by industry-wide cost pressures and supply chain volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its dual-segment model, with seating contributing stable demand and E-Systems benefiting from electrification trends. Capital efficiency appears balanced, with operating cash flow covering capex, though leverage metrics warrant monitoring given $3.5 billion in total debt against $1.05 billion in cash.

Balance Sheet And Financial Health

Lear’s balance sheet shows $1.05 billion in cash against $3.5 billion in total debt, implying a net debt position of ~$2.45 billion. The debt level is manageable relative to its $4.74 billion market cap and operating cash flow, but interest coverage and liquidity ratios should be assessed in light of cyclical industry risks.

Growth Trends And Dividend Policy

Growth is tied to automotive production volumes and adoption of advanced electrical systems, with dividends of $3.08 per share indicating a shareholder-friendly policy. However, payout sustainability depends on free cash flow generation amid cyclical downturns and R&D demands.

Valuation And Market Expectations

At a market cap of $4.74 billion, Lear trades at a P/E of ~9x based on trailing EPS, reflecting market skepticism about margin expansion. The beta of 1.3 suggests higher volatility versus the broader market, likely due to auto sector exposure.

Strategic Advantages And Outlook

Lear’s strengths lie in its OEM relationships and technological integration capabilities, particularly in EV architectures. Near-term challenges include input cost inflation, but long-term prospects are bolstered by electrification and autonomous driving trends. Execution on innovation and cost management will be critical to outperforming sector peers.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount