← Scroll for more →
Lennox International Inc (LII)
Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip
Latest Price
$344.08
TTM P/E
15.57
Normalized P/E
18.01
TTM Div Yield
--
Fwd Div Yield
--
Book Value
38.10
P/B Ratio
9.03
Valuation metrics
adjust assumptions →EPS: $22.79
Book value / share: $33.43
Formula: √(22.5 × EPS × BVPS)
Graham Number
$130.92
62% downside
Norm. op. income: $657M (median of 7yr)
Tax rate: 19%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$120.51
65% downside
Base FCF: $486M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$206.29
40% downside
EPS: $22.79
Target P/E: 18×
Formula: EPS × P/E
P/E Fair Value
$410.22
+19% upside
Institutional Ownership
78.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 2.98M | $1.70B | 8.70% | +3.9K | 2026-06-30 |
| Capital International Investors | 2.48M | $1.42B | 7.26% | -380.2K | 2026-06-30 |
| Vanguard Capital Management LLC | 2.06M | $1.18B | 6.01% | +3.1K | 2026-06-30 |
| Viking Global Investors LP | 1.59M | $911.0M | 4.65% | +969.6K | 2026-06-30 |
| State Street Corp | 1.48M | $852.0M | 4.34% | +46.6K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 1.42M | $811.0M | 4.14% | -17.1K | 2026-06-30 |
| Morgan Stanley | 1.01M | $580.0M | 2.96% | -75.4K | 2026-06-30 |
| Geode Capital Management, LLC | 863.4K | $492.0M | 2.52% | -36.8K | 2026-06-30 |
| Kayne Anderson Rudnick Investment Management LLC | 739.9K | $423.0M | 2.16% | -135.3K | 2026-06-30 |
| Millennium Management LLC | 683.4K | $391.0M | 2.00% | +500.3K | 2026-06-30 |