LEGGETT & PLATT INC (LEG)
Household Furniture · Materials · $1.5B
Intrinsic Value (Consensus)
$24.64
Current Price
$10.85
Margin of Safety
+127.1%
127.1% Below Intrinsic Value
Value: $25
Price: $11
Valuation Model Estimates
Current Price: $10.85
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%.
Health Score
C
63
Profitability
22/25
Strength
15/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 186%
Declining revenue — top line is shrinking
Strong profitability — ROE of 23% (above 20% is excellent)
High free cash flow yield (18.4%) — generating lots of cash relative to price
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
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
TGTREDEGAR CORP
$10.41+34.7%
Data last updated: 2026-06-16
Source: Yahoo Finance