Lennox International Inc Valuation – October 2018 $LII

Company Profile (excerpt from Reuters): Lennox International Inc., incorporated on August 13, 1991, is a provider of climate control solutions. The Company designs, manufactures and markets a range of products for the heating, ventilation, air conditioning and refrigeration (HVACR) markets. The Company operates through three segments: Residential Heating & Cooling, Commercial Heating & Cooling, and Refrigeration. The Company sells its products and services through a combination of direct sales, distributors, and company-owned parts and supplies stores. Its products and services are sold through various distribution channels under various brand names.

LII Chart

LII data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of LII – October 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $8,770,827,357 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.86 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 371.49% Pass
6. Moderate PEmg Ratio PEmg < 20 32.11 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 -49.69 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.86 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 2.04 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $6.79
MG Growth Estimate 15.00%
MG Value $261.24
Opinion Fairly Valued
MG Grade C
MG Value based on 3% Growth $98.39
MG Value based on 0% Growth $57.68
Market Implied Growth Rate 11.81%
Current Price $217.88
% of Intrinsic Value 83.40%

Lennox International Inc. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PEmg and PB ratios. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $3.02 in 2014 to an estimated $6.79 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 11.81% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

At the time of valuation, further research into Lennox International Inc. revealed the company was trading above its Graham Number of $15.02. The company pays a dividend of $1.96 per share, for a yield of 0.9% Its PEmg (price over earnings per share – ModernGraham) was 32.11, which was above the industry average of 31.29. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-21.75.

Lennox International Inc. receives an average overall rating in the ModernGraham grading system, scoring a C.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$21.75
Graham Number $15.02
PEmg 32.11
Current Ratio 1.86
PB Ratio -49.69
Current Dividend $1.96
Dividend Yield 0.90%
Number of Consecutive Years of Dividend Growth 8

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2018
Total Current Assets $1,385,800,000
Total Current Liabilities $744,100,000
Long-Term Debt $1,307,100,000
Total Assets $2,099,400,000
Intangible Assets $186,800,000
Total Liabilities $2,279,600,000
Shares Outstanding (Diluted Average) 41,100,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $8.37
Dec2017 $7.14
Dec2016 $6.32
Dec2015 $4.09
Dec2014 $4.23
Dec2013 $3.39
Dec2012 $1.75
Dec2011 $1.65
Dec2010 $2.08
Dec2009 $0.90
Dec2008 $2.11
Dec2007 $2.43
Dec2006 $2.26
Dec2005 $2.11
Dec2004 -$2.24
Dec2003 $1.36
Dec2002 -$3.52
Dec2001 -$0.83
Dec2000 $0.79
Dec1999 $1.63
Dec1998 $1.47

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $6.79
Dec2017 $5.67
Dec2016 $4.61
Dec2015 $3.51
Dec2014 $3.02
Dec2013 $2.26
Dec2012 $1.70
Dec2011 $1.73
Dec2010 $1.83
Dec2009 $1.79
Dec2008 $1.94
Dec2007 $1.63
Dec2006 $0.81
Dec2005 -$0.15
Dec2004 -$1.15
Dec2003 -$0.44
Dec2002 -$0.92

Recommended Reading:

Other ModernGraham posts about the company

Lennox International Inc Valuation – Initial Coverage $LII

Other ModernGraham posts about related companies

Standex International Corp Valuation – September 2018 $SXI
Lincoln Electric Holdings Inc Valuation – August 2018 $LECO
Regal Beloit Corp Valuation – August 2018 $RBC
Kennametal Inc Valuation – August 2018 $KMT
SPX Corp Valuation – August 2018 $SPXC
AGCO Corp Valuation – August 2018 $AGCO
John Bean Technologies Corp Valuation – August 2018 $JBT
Stanley Black & Decker Inc Valuation – June 2018 $SWK
Pentair PLC Valuation – June 2018 $PNR
Snap-on Inc Valuation – May 2018 $SNA


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.