As of 2025-06-13, the Intrinsic Value of Leggett & Platt Inc (LEG) is 12.41 USD. This LEG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.62 USD, the upside of Leggett & Platt Inc is 29.00%.
The range of the Intrinsic Value is 4.77 - 32.47 USD
Based on its market price of 9.62 USD and our intrinsic valuation, Leggett & Platt Inc (LEG) is undervalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.77 - 32.47 | 12.41 | 29.0% |
| DCF (Growth 10y) | 19.74 - 69.85 | 33.63 | 249.6% |
| DCF (EBITDA 5y) | 1.71 - 7.17 | 3.07 | -68.1% |
| DCF (EBITDA 10y) | 13.96 - 25.50 | 17.44 | 81.3% |
| Fair Value | -18.96 - -18.96 | -18.96 | -297.11% |
| P/E | (46.34) - (49.22) | (48.26) | -601.6% |
| EV/EBITDA | 9.11 - 60.90 | 23.80 | 147.4% |
| EPV | 24.09 - 39.10 | 31.60 | 228.5% |
| DDM - Stable | (21.40) - (51.08) | (36.24) | -476.7% |
| DDM - Multi | 4.69 - 9.20 | 6.27 | -34.8% |
| Market Cap (mil) | 1,300.05 |
| Beta | 1.31 |
| Outstanding shares (mil) | 135.14 |
| Enterprise Value (mil) | 2,823.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.54% |
| Cost of Debt | 5.04% |
| WACC | 6.93% |