What is the intrinsic value of LEG?
As of 2025-09-15, 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 9.61 USD, the upside of Leggett & Platt Inc is
-45.34%.
Is LEG undervalued or overvalued?
Based on its market price of 9.61 USD and our intrinsic valuation, Leggett & Platt Inc (LEG) is overvalued by 45.34%.
LEG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(39.99) - (24.30) |
(28.94) |
-401.1% |
| DCF (Growth 10y) |
(21.76) - (31.27) |
(24.62) |
-356.2% |
| DCF (EBITDA 5y) |
(17.65) - (20.44) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(17.56) - (18.41) |
(1,234.50) |
-123450.0% |
| Fair Value |
5.25 - 5.25 |
5.25 |
-45.34% |
| P/E |
13.91 - 19.12 |
15.71 |
63.4% |
| EV/EBITDA |
9.51 - 48.53 |
22.72 |
136.4% |
| EPV |
22.78 - 35.87 |
29.33 |
205.2% |
| DDM - Stable |
5.52 - 12.38 |
8.95 |
-6.9% |
| DDM - Multi |
(7.52) - (12.88) |
(9.47) |
-198.5% |
LEG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,300.71 |
| Beta |
1.62 |
| Outstanding shares (mil) |
135.35 |
| Enterprise Value (mil) |
2,725.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.48% |
| Cost of Debt |
5.04% |
| WACC |
7.42% |