LEG
Leggett & Platt Inc
Price:  
11.87 
USD
Volume:  
3,827,629.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LEG Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Leggett & Platt Inc (LEG) is 32.07 USD. This LEG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.87 USD, the upside of Leggett & Platt Inc is %.

The range of the Intrinsic Value is 11.40 - 358.50 USD

11.87 USD
Stock Price
32.07 USD
Intrinsic Value
Intrinsic Value Details

LEG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.40 - 358.50 32.07 170.2%
DCF (Growth 10y) 21.22 - 486.10 49.02 313.0%
DCF (EBITDA 5y) 1.47 - 5.01 2.63 -77.9%
DCF (EBITDA 10y) 7.79 - 13.97 10.06 -15.3%
Fair Value -5.92 - -5.92 -5.92 -149.87%
P/E (16.58) - (15.75) (16.10) -235.7%
EV/EBITDA (7.85) - 16.42 2.65 -77.7%
EPV 42.55 - 68.23 55.39 366.7%
DDM - Stable (14.40) - (52.98) (33.69) -383.8%
DDM - Multi 9.12 - 26.54 13.63 14.8%

LEG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,591.05
Beta 0.53
Outstanding shares (mil) 134.04
Enterprise Value (mil) 3,306.45
Market risk premium 4.60%
Cost of Equity 7.21%
Cost of Debt 5.31%
WACC 5.43%