Fair value (multi-method)
Four independent methods triangulate what LEG is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$20.23
Method range
$4.91 – $20.23
median $11.54
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $20.23 | +88.70% |
| Exit multiple | $11.42 | +6.51% |
| Analyst target | $11.67 | +8.86% |
| Graham number | $4.91 | -54.21% |
- Forward DCF$20.23
- Exit multiple$11.42
- Analyst target$11.67
- Graham number$4.91
Stock price
$10.72
EPS (TTM)
$1.61
5Y EPS CAGR
-1.9%
Fair value @ hist. growth
$20.23
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
-10.5%
per year over your projection horizon
Margin of safety 47.0% vs hist-growth DCF
Historical 5Y CAGR
-1.9%
Your model implies
-10.5%
Next-year analyst consensus
-45.7%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.3% | -13.1% | -13.8% | -14.5% | -15.4% | -16.4% |
| 7.3% | -11.3% | -11.8% | -12.4% | -13.0% | -13.8% |
| 8.3% | -9.6% | -10.0% | -10.5% | -11.0% | -11.6% |
| 9.3% | -8.0% | -8.4% | -8.8% | -9.2% | -9.7% |
| 10.3% | -6.6% | -6.9% | -7.2% | -7.6% | -8.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$1.07B
Total debt − cash
Beta
0.73
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Leggett & Platt (LEG) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.28% TTM
- Dividend Profile1.87% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History6 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.