LEGGETT & PLATT INC (LEG)
Household Furniture · Materials · $4.7B
Intrinsic Value (Consensus)
$24.64
Current Price
$33.80
Margin of Safety
-27.1%
27.1% Above Intrinsic Value
Value: $25
Price: $34
Valuation Model Estimates
Current Price: $33.80
DCF (Discounted Cash Flow)
$31.65
Graham Number
$16.68
Earnings Power Value
$16.41
Relative Value (P/E)
$33.80
Dividend Discount Model
$0.94
Consensus Value
$24.64
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.69
- EPS (Forward)
- $1.77
- Book Value
- $7.32
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 23.0%
- Debt/Equity
- 186%
- Revenue Growth
- -7.5%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance