investorscraft@gmail.com

Intrinsic ValueLear Corporation (LEA)

Previous Close$105.63
Intrinsic Value
Upside potential
Previous Close
$105.63

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 is a global automotive technology leader specializing in seating and electrical distribution systems. The company operates in two primary segments: Seating, which designs and manufactures complete seat systems, and E-Systems, which provides advanced electrical architectures and connectivity solutions. Serving major automakers worldwide, Lear leverages its engineering expertise and global manufacturing footprint to deliver innovative, cost-effective solutions. The company holds a strong competitive position due to its scale, vertical integration, and long-standing relationships with OEMs. In the seating segment, Lear is a top-tier supplier, benefiting from increasing demand for premium and lightweight seating solutions. Its E-Systems division capitalizes on the automotive industry's shift toward electrification and connectivity, positioning Lear as a critical enabler of next-generation vehicle architectures. The company's diversified customer base and focus on operational efficiency help mitigate cyclical industry risks while supporting steady margins.

Revenue Profitability And Efficiency

Lear reported revenue of $23.3 billion for FY 2024, reflecting its scale as a key automotive supplier. Net income stood at $506.6 million, with diluted EPS of $8.97, indicating moderate profitability in a competitive industry. Operating cash flow was $1.12 billion, while capital expenditures totaled $558.7 million, suggesting disciplined reinvestment to support growth and operational efficiency. The company's ability to generate consistent cash flow underscores its resilient business model.

Earnings Power And Capital Efficiency

Lear's earnings power is supported by its diversified product portfolio and cost management initiatives. The company's capital efficiency is evident in its ability to balance growth investments with shareholder returns, including a dividend of $3.08 per share. Operating cash flow coverage of capital expenditures demonstrates prudent financial stewardship, though margin pressures from raw material costs and OEM pricing demands remain a challenge.

Balance Sheet And Financial Health

Lear maintains a solid balance sheet with $1.05 billion in cash and equivalents against total debt of $2.91 billion, reflecting manageable leverage. The company's liquidity position supports ongoing operations and strategic investments. Debt levels are sustainable given steady cash flow generation, though automotive cyclicality necessitates conservative financial management to navigate potential downturns.

Growth Trends And Dividend Policy

Lear's growth is tied to automotive production trends and increasing content per vehicle, particularly in electrification and premium seating. The company's dividend policy, with a $3.08 per share payout, signals confidence in its cash flow stability. However, growth investments in E-Systems may take precedence over aggressive dividend increases in the near term, aligning with industry shifts toward electric and connected vehicles.

Valuation And Market Expectations

Lear's valuation reflects its position as a stable automotive supplier with exposure to long-term industry trends. Market expectations likely hinge on execution in E-Systems and seating innovation, as well as margin resilience amid cost pressures. The stock's performance will depend on the company's ability to capitalize on electrification while maintaining profitability in a cyclical sector.

Strategic Advantages And Outlook

Lear's strategic advantages include its technological expertise, global scale, and strong OEM relationships. The outlook remains cautiously optimistic, with growth opportunities in electrification and connectivity offsetting near-term industry headwinds. Success will depend on continued innovation, cost discipline, and adaptability to evolving automotive trends, including the transition to electric vehicles and autonomous driving.

Sources

10-K, company filings

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