As of 2024-12-13, the Intrinsic Value of Leggett & Platt Inc (LEG) is
13.61 USD. This LEG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.65 USD, the upside of Leggett & Platt Inc is
16.80%.
The range of the Intrinsic Value is 4.34 - 49.11 USD
13.61 USD
Intrinsic Value
LEG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.34 - 49.11 |
13.61 |
16.8% |
| DCF (Growth 10y) |
10.00 - 65.79 |
21.63 |
85.7% |
| DCF (EBITDA 5y) |
5.03 - 14.01 |
8.63 |
-26.0% |
| DCF (EBITDA 10y) |
10.15 - 23.37 |
15.41 |
32.3% |
| Fair Value |
-30.64 - -30.64 |
-30.64 |
-363.03% |
| P/E |
(83.96) - (105.66) |
(91.32) |
-883.8% |
| EV/EBITDA |
(6.18) - 26.71 |
7.01 |
-39.8% |
| EPV |
34.50 - 63.26 |
48.88 |
319.6% |
| DDM - Stable |
(41.05) - (144.61) |
(92.83) |
-896.8% |
| DDM - Multi |
5.07 - 14.60 |
7.61 |
-34.7% |
LEG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,564.48 |
| Beta |
0.54 |
| Outstanding shares (mil) |
134.29 |
| Enterprise Value (mil) |
3,166.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.13% |
| Cost of Debt |
5.04% |
| WACC |
6.21% |