investorscraft@gmail.com

Intrinsic Value of Lennox International Inc. (LII)

Previous Close$616.85
Intrinsic Value
Upside potential
Previous Close
$616.85

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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