Lennox International Inc
NYSE:LII

Watchlist Manager
Lennox International Inc Logo
Lennox International Inc
NYSE:LII
Watchlist
Price: 506.29 USD -1.66% Market Closed
Market Cap: 17.8B USD

Intrinsic Value

The intrinsic value of one LII stock under the Base Case scenario is 469.77 USD. Compared to the current market price of 506.29 USD, Lennox International Inc is Overvalued by 7%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

LII Intrinsic Value
469.77 USD
Overvaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Lennox International Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about LII?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is LII valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Lennox International Inc.

Explain Valuation
Compare LII to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Recessionary risks in residential construction could constrict Lennox’s HVAC sales, especially as significant parts of the company’s revenue rely on new home builds and replacement demand. A sharp housing market downturn may hinder Lennox’s core businesses more than anticipated.

Supply chain disruptions and elevated raw material costs—particularly for steel, aluminum, and copper—could compress margins and frustrate production schedules, undermining Lennox’s profitability. Persistent logistics issues may limit management’s pricing power and immediate offset measures.

Aggressive competition from larger players like Carrier and Trane, which have strong international footprints and broad product portfolios, threatens Lennox’s market share. In particular, rival investments in connected and energy-efficient technologies could outpace Lennox’s technology refresh cycle.

Bull Theses

Lennox’s strong brand presence and well-established distribution network give it differentiation in the premium HVAC market, positioning the company to capitalize on both replacement demand and energy-efficiency trends in residential and commercial segments.

Consistently high aftermarket and replacement revenues offer a stable earnings base, insulating the company from cyclical headwinds. Lennox’s focus on service contracts and robust aftermarket support helps sustain margins even if new equipment demand fluctuates.

Ongoing investments in connected HVAC technologies and energy-efficient solutions should capture rising consumer interest in smart home and sustainability initiatives, driving higher average selling prices and expanding long-term growth opportunities.

Show More Less
How do you feel about LII?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Lennox International Inc

Current Assets 1.9B
Cash & Short-Term Investments 59.2m
Receivables 755.5m
Other Current Assets 1.1B
Non-Current Assets 1.6B
PP&E 1.2B
Intangibles 220m
Other Non-Current Assets 220.1m
Current Liabilities 1.1B
Accounts Payable 478.2m
Accrued Liabilities 466.6m
Short-Term Debt 157m
Other Current Liabilities 28m
Non-Current Liabilities 1.3B
Long-Term Debt 838.2m
Other Non-Current Liabilities 486.5m
Efficiency

Free Cash Flow Analysis
Lennox International Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Lennox International Inc

Revenue
5.3B USD
Cost of Revenue
-3.6B USD
Gross Profit
1.8B USD
Operating Expenses
-713.3m USD
Operating Income
1.1B USD
Other Expenses
-220.2m USD
Net Income
841.4m USD
Fundamental Scores

LII Profitability Score
Profitability Due Diligence

Lennox International Inc's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Exceptional 3Y Average ROIC
Exceptional ROIC
72/100
Profitability
Score

Lennox International Inc's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

LII Solvency Score
Solvency Due Diligence

Lennox International Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
68/100
Solvency
Score

Lennox International Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LII Price Targets Summary
Lennox International Inc

Wall Street analysts forecast LII stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LII is 579.17 USD with a low forecast of 479.75 USD and a high forecast of 735 USD.

Lowest
Price Target
479.75 USD
5% Downside
Average
Price Target
579.17 USD
14% Upside
Highest
Price Target
735 USD
45% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 13, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for LII is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

LII Insider Trading
Buy and sell transactions by insiders

LII News

Other Videos
What is the Intrinsic Value of one LII stock?

The intrinsic value of one LII stock under the Base Case scenario is 469.77 USD.

Is LII stock undervalued or overvalued?

Compared to the current market price of 506.29 USD, Lennox International Inc is Overvalued by 7%.

Back to Top