Leggett & Platt, Incorporated
Bear Case (25th pct.)
91.2% vs price
Base Case (Median)
171.7% vs price
Bull Case (75th pct.)
213.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16.82 | 75.9% | High (40%) |
| PE Comparable | $29.28 | 206.3% | Medium (25%) |
| Graham Number | $16.10 | 68.4% | Medium (30%) |
| EV/EBITDA | $34.93 | 265.4% | Medium (20%) |
| EV/FCF | $22.66 | 137.0% | Medium (20%) |
| Earnings Power Value | $30.19 | 215.7% | Medium (50%) |
Based on 6 out of 8 methods, LEG appears undervalued at the current price of $9.56. The base case fair value of $25.97 implies 171.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.