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)
$19.93
Method range
$4.91 – $19.93
median $11.71
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 | $19.93 | +99.10% |
| Exit multiple | $11.43 | +14.16% |
| Analyst target | $12.00 | +19.88% |
| Graham number | $4.91 | -50.96% |
- Forward DCF$19.93
- Exit multiple$11.43
- Analyst target$12.00
- Graham number$4.91
Stock price
$10.01
EPS (TTM)
$1.61
5Y EPS CAGR
-1.9%
Fair value @ hist. growth
$19.93
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
-11.3%
per year over your projection horizon
Margin of safety 49.8% vs hist-growth DCF
Historical 5Y CAGR
-1.9%
Your model implies
-11.3%
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% |
|---|---|---|---|---|---|
| 6.4% | -13.9% | -14.5% | -15.2% | -16.0% | -17.0% |
| 7.4% | -12.1% | -12.6% | -13.1% | -13.7% | -14.5% |
| 8.4% | -10.4% | -10.8% | -11.3% | -11.8% | -12.4% |
| 9.4% | -8.9% | -9.3% | -9.7% | -10.1% | -10.5% |
| 10.4% | -7.5% | -7.8% | -8.1% | -8.5% | -8.9% |
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
$1.1B
Total debt − cash
Beta
0.77
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