Leggett & Platt

LEG US Consumer Discretionary Home Furnishings
S&P 600
$9.20
Delayed · cached 15 min

Fair value analysis

LEG
Leggett & Platt
Consumer DiscretionaryHome Furnishings
$9.20
Close used for this calculation
$27.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability15/25
Returns23/25
Balance Sheet21/25
Efficiency23/25
Growth17/25
Exceptional
Quality radar
82Prof.15/25Ret.23/25Eff.23/25B.Sht21/25Growth17/25

Consensus fair value

$27.33
Below FV
▲ +197.1% against the close used
Model range $10.78 – $43.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$10.78Fair value$27.33Bull$43.38
FairClose
52-week traded range
52W low $8.4952W high $12.89

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Leggett & Platt closed at $9.20, 66.3% below the consensus fair value of $27.33 drawn from 8 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 5.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$40.04
+335.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$33.80
+267.4%
EPS × 20x (sector P/E)
EPS=1.69, Sector P/E=20x
Peter Lynch (PEG)
$17.98
+95.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1.69, g=10.6%
EV/EBITDA
$43.38
+371.5%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=394.4M
Dividend Discount (DDM)
$10.78
+17.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.2, r=10%, g=8%
Book Value (P/B)
$30.21
+228.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7.67, ROE=21.8%, g=6%, r=10%
Reverse DCF
$9.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 10.6%
Margin of Safety
$27.69
+201.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36.92, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.