What is the intrinsic value of LEG?
As of 2026-02-11, the Intrinsic Value of Leggett & Platt Inc (LEG) is
8.28 USD. This LEG valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12.61 USD, the upside of Leggett & Platt Inc is
-34.31%.
Is LEG undervalued or overvalued?
Based on its market price of 12.61 USD and our intrinsic valuation, Leggett & Platt Inc (LEG) is overvalued by 34.31%.
LEG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(41.90) - (21.19) |
(26.62) |
-311.1% |
| DCF (Growth 10y) |
(18.32) - (30.93) |
(21.66) |
-271.8% |
| DCF (EBITDA 5y) |
(14.13) - (17.73) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(13.65) - (14.38) |
(1,234.50) |
-123450.0% |
| Fair Value |
8.28 - 8.28 |
8.28 |
-34.31% |
| P/E |
22.14 - 35.19 |
28.21 |
123.7% |
| EV/EBITDA |
12.48 - 65.74 |
27.84 |
120.8% |
| EPV |
25.41 - 37.44 |
31.42 |
149.2% |
| DDM - Stable |
10.55 - 25.40 |
17.98 |
42.6% |
| DDM - Multi |
(8.60) - (15.87) |
(11.13) |
-188.3% |
LEG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,707.90 |
| Beta |
1.62 |
| Outstanding shares (mil) |
135.44 |
| Enterprise Value (mil) |
2,744.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.43% |
| Cost of Debt |
5.04% |
| WACC |
7.53% |