LENNOX INTERNATIONAL INC (LII)
Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip
Latest Price
$365.51
TTM P/E
16.05
Normalized P/E
20.48
Div Yield
--
Book Value
34.88
P/B Ratio
10.48
Valuation metrics
adjust assumptions →EPS: $22.79
Book value / share: $32.86
Formula: √(22.5 × EPS × BVPS)
Graham Number
$129.80
64% 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
$118.46
68% 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
$202.77
45% downside
EPS: $22.79
Target P/E: 20×
Formula: EPS × P/E
P/E Fair Value
$455.80
+25% upside
Institutional Ownership
76.7% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 2.98M | $1.70B | 8.55% | +3.9K | 2026-06-30 |
| Capital International Investors | 2.48M | $1.42B | 7.13% | -380.2K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 2.06M | $1.18B | 5.91% | +3.1K | 2026-06-30 |
| VIKING GLOBAL INVESTORS LP | 1.59M | $911.0M | 4.57% | +969.6K | 2026-06-30 |
| STATE STREET CORP | 1.48M | $852.0M | 4.26% | +46.6K | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 1.42M | $811.0M | 4.07% | -17.1K | 2026-06-30 |
| MORGAN STANLEY | 1.01M | $580.0M | 2.91% | -75.4K | 2026-06-30 |
| GEODE CAPITAL MANAGEMENT, LLC | 863.4K | $492.0M | 2.48% | -36.8K | 2026-06-30 |
| KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC | 739.9K | $423.0M | 2.13% | -135.3K | 2026-06-30 |
| MILLENNIUM MANAGEMENT LLC | 683.4K | $391.0M | 1.96% | +500.3K | 2026-06-30 |