Lennox International Inc. (LII)
NYSE · Industrials · market cap 17.48B
Share price
$353.74
At the last nightly close
Intrinsic value
$598.56
Range $376.45 – $483.07 before any credit for growth. The figure above is $376.45 × 1.59, the credit the franchise record earns.
Margin of safety
+69.2%
($598.56 − $353.74) ÷ $353.74
EV / EBIT
28.8
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above starts from the lower of the first two; the Graham Number never enters it.
The frame gives no credit for growth unless the company has earned it: only a return on invested capital that has beaten the cost of capital year after year earns a growth credit, and that credit is capped. A company that compounds will therefore usually read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-11-03.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 5.20B | 1.05B | 805.8M | 22.89 | 638.8M |
| 2024-FY | 5.34B | 1.05B | 811.1M | 22.67 | 782.1M |
| 2023-FY | 4.98B | 845.3M | 591.2M | 16.61 | 486.0M |
| 2022-FY | 4.72B | 658.5M | 497.1M | 13.92 | 201.2M |
| 2021-FY | 4.19B | 590.3M | 464.0M | 12.39 | 408.7M |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- What Lennox International (LII) Said on Its Q3 Earnings Callmarketbeat.com
- LII Stock | Lennox International Inc Q1 2025 Earnings Callyoutube.com
- Buy Lennox International Stock – LII Stock Quote Today & Investment Insights - Public.compublic.com
- Why Lennox (LII) Stock Is Down Todayfinance.yahoo.com
- Lennox (LII) Research Report - StockStorystockstory.org
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on LII.
Run the board on LII10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.