Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Leggett & Platt, Incorporated (LEG)

Previous Close$11.82
Intrinsic Value$20.00
Upside potential  +69%
Previous Close
$11.82
Intrinsic Value
$20.00*
Potential        
+69%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %1.5NaN
Revenue, $5147NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4664NaN
Operating income, $m483NaN
EBITDA, $m660NaN
Interest expense (income), $mNaN
Earnings before tax, $m404NaN
Tax expense, $m94NaN
Net income, $m310NaN

BALANCE SHEET

Cash and short-term investments, $m317NaN
Total assets, $m5186NaN
Adjusted assets (=assets-cash), $m4870NaN
Average production assets, $m2931NaN
Working capital, $m990NaN
Total debt, $m2084NaN
Total liabilities, $m3545NaN
Total equity, $m1641NaN
Debt-to-equity ratio1.269NaN
Adjusted equity ratio0.274NaN

CASH FLOW

Net income, $m310NaN
Depreciation, amort., depletion, $m177NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m441NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-100NaN
Free cash flow, $m542NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m990
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount