What is the intrinsic value of LEG?
As of 2025-10-16, the Intrinsic Value of Leggett & Platt Inc (LEG) is
5.25 USD. This LEG valuation is based on the model Peter Lynch Fair Value.
With the current market price of 8.78 USD, the upside of Leggett & Platt Inc is
-40.17%.
Is LEG undervalued or overvalued?
Based on its market price of 8.78 USD and our intrinsic valuation, Leggett & Platt Inc (LEG) is overvalued by 40.17%.
LEG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(54.05) - (26.33) |
(33.12) |
-477.3% |
| DCF (Growth 10y) |
(22.86) - (39.06) |
(26.88) |
-406.2% |
| DCF (EBITDA 5y) |
(17.47) - (20.44) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(17.60) - (18.45) |
(1,234.50) |
-123450.0% |
| Fair Value |
5.25 - 5.25 |
5.25 |
-40.17% |
| P/E |
12.75 - 17.67 |
14.73 |
67.8% |
| EV/EBITDA |
7.70 - 54.78 |
20.46 |
133.0% |
| EPV |
23.78 - 36.87 |
30.32 |
245.4% |
| DDM - Stable |
5.95 - 13.82 |
9.88 |
12.6% |
| DDM - Multi |
(7.90) - (13.97) |
(10.06) |
-214.6% |
LEG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,188.37 |
| Beta |
1.54 |
| Outstanding shares (mil) |
135.35 |
| Enterprise Value (mil) |
2,613.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.60% |
| Cost of Debt |
5.04% |
| WACC |
7.23% |