/
DCF Valuation
Base-case fair value
$16.44
Intrinsic $21.92 · 25% MOS
Base-case summary
Our base-case DCF for Leggett & Platt Inc (LEG) projects 10 years of free cash flow growth at 4.7% for years 1–5 and 2.4% for years 6–10, anchored to 4.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $207M in trailing free cash flow, this produces an intrinsic value of $21.92 per share. A 25% safety margin gives a fair value of $16.44.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$207M
Cash & equivalents
$511M
Total debt
$1.6B
Shares outstanding
141M