Lear Corp
$8.33B- Market cap
- $6.64B
- Debt
- +$2.72B
- Cash
- −$1.03B
Capital structure 71% equity / 29% debt · EV / Revenue 0.36x · EV / EBITDA 6.38x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $6.64B · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2025 · Mkt cap
Decision snapshot: LEA stock price at discount vs FSLY $134.71 current versus $2.48K implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at FSLY's multiple
Implied fair value · at LEA's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: LEA FY 2025 (ended Dec 31, 2025) · FSLY FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 71% equity / 29% debt · EV / Revenue 0.36x · EV / EBITDA 6.38x
Capital structure 90% equity / 10% debt · EV / Revenue 5.26x
LEA carries the larger enterprise value at $8.33B against $3.28B; LEA trades on the lower EV / Revenue multiple (0.36x vs 5.26x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Lear Corp · implied price per share
Bear
$85.55
Base
$106.20
Bull
$133.09
Fastly, Inc. · implied price per share
At least 3 of the last 5 annual free-cash-flow observations must be positive.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.54x
0.39x
Net debt / EBITDA
Leverage against operating earnings
1.29x
-0.01x
Cash and equivalents
Liquid reserves on the balance sheet
$1.03B
$361.76M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Adient plc
LEA vs ADNT
BORGWARNER INC
LEA vs BWA
DANA INC
LEA vs DAN
Aptiv PLC
LEA vs APTV
AMERICAN AXLE & MANUFACTURING HOLDINGS INC
LEA vs AXL
Cloudflare, Inc.
LEA vs NET
AKAMAI TECHNOLOGIES INC
LEA vs AKAM
Lumen Technologies, Inc.
LEA vs LUMN
CISCO SYSTEMS, INC.
LEA vs CSCO
VIASAT INC
LEA vs VSAT
Zscaler, Inc.
LEA vs ZS
$2.72B
$361.84M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.