Previous Close | $616.85 |
Intrinsic Value | $63.19 |
Upside potential | -90% |
Data is not available at this time.
Lennox International Inc. (LII) operates as a leading provider of climate control solutions, specializing in heating, ventilation, air conditioning (HVAC), and refrigeration systems. The company serves residential, commercial, and industrial markets, with a strong emphasis on energy-efficient and sustainable technologies. Its revenue model is driven by product sales, aftermarket services, and replacement parts, leveraging a well-established distribution network across North America and select international markets. Lennox holds a competitive position in the HVAC sector, supported by its premium brand recognition, technological innovation, and a focus on high-margin residential and light commercial segments. The company differentiates itself through proprietary components, such as its patented heat exchangers, and a robust dealer network that fosters customer loyalty. Despite facing competition from global players like Carrier and Trane, Lennox maintains pricing power due to its reputation for reliability and performance in demanding climates. The HVAC industry benefits from long-term tailwinds, including regulatory pushes for energy efficiency and the need for infrastructure upgrades, positioning Lennox for sustained demand.
Lennox reported revenue of $5.34 billion for FY 2024, with net income of $806.9 million, reflecting a healthy net margin of approximately 15.1%. Diluted EPS stood at $22.54, demonstrating strong earnings power. Operating cash flow was robust at $945.7 million, though capital expenditures of $163.6 million indicate ongoing investments in capacity and innovation. The company’s efficiency metrics suggest disciplined cost management and operational execution.
The company’s earnings power is underscored by its high-margin product mix and aftermarket services, which contribute to stable cash flows. With a capital-light business model, Lennox generates significant free cash flow, enabling reinvestment in R&D and shareholder returns. The diluted EPS growth reflects effective capital allocation and leverage of its scalable distribution infrastructure.
Lennox maintains a solid balance sheet with $415.1 million in cash and equivalents, though total debt of $1.49 billion indicates moderate leverage. The company’s liquidity position appears manageable, supported by strong operating cash flows. Debt levels are likely structured to fund growth initiatives while maintaining financial flexibility, given the cyclical nature of the HVAC industry.
Lennox has demonstrated consistent growth, driven by replacement demand and regulatory tailwinds. The company’s dividend policy, with a $4.50 annual payout per share, reflects a commitment to returning capital to shareholders. Future growth may hinge on market share gains in high-efficiency segments and expansion in underserved geographies, alongside strategic acquisitions.
The market appears to value Lennox’s premium positioning and cyclical resilience, as evidenced by its earnings multiple. Investors likely anticipate sustained demand for HVAC solutions, particularly in energy-efficient upgrades, though macroeconomic factors such as interest rates and housing trends could influence near-term performance.
Lennox’s strategic advantages include its strong brand equity, technological leadership, and dealer-centric distribution model. The outlook remains positive, supported by regulatory tailwinds and the need for climate control solutions in evolving weather patterns. However, supply chain dynamics and competitive pressures warrant monitoring. The company is well-positioned to capitalize on long-term industry growth drivers.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |