US · LEG
Leggett & Platt, Incorporated
- Sector
- Consumer Cyclical · Furnishings, Fixtures & Appliances
- Headquarters
- Carthage, MO 64836
- Website
- leggett.com
Price · as of 2025-12-31
$10.89
Market cap 1.58B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.94 | +156.57% |
| Intrinsic Value(DCF) | $4.60 | -57.76% |
| Graham-Dodd Method(GD) | $7.53 | -30.84% |
| Graham Formula(GF) | $1.79 | -83.58% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $13.25 | $25.04 | $0.00 | $0.00 | $16.84 |
| 2012 | $19.78 | $28.80 | $1.12 | $0.00 | $17.93 |
| 2013 | $20.68 | $27.65 | $1.21 | $0.00 | $11.83 |
| 2014 | $30.33 | $31.79 | $2.01 | $0.00 | $6.30 |
| 2015 | $31.85 | $36.42 | $0.73 | $0.00 | $26.70 |
| 2016 | $34.43 | $40.42 | $0.07 | $0.00 | $11.51 |
| 2017 | $33.70 | $39.09 | $2.50 | $0.00 | $28.19 |
| 2018 | $33.33 | $37.20 | $0.04 | $0.00 | $36.38 |
| 2019 | $29.45 | $35.04 | $0.50 | $0.00 | $44.34 |
| 2020 | $40.04 | $36.70 | $0.00 | $0.00 | $0.00 |
| 2021 | $30.44 | $34.70 | $0.52 | $0.00 | $76.53 |
| 2022 | $28.13 | $29.66 | $0.00 | $0.00 | $21.55 |
| 2023 | $19.31 | $22.55 | $0.00 | $0.00 | $0.00 |
| 2024 | $8.44 | $11.16 | $0.00 | $0.00 | $0.00 |
| 2025 | $11.50 | $27.94 | $0.00 | $7.53 | $1.79 |
AI valuation
Our deep-learning model estimates Leggett & Platt, Incorporated's (LEG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.94
- Current price
- $10.89
- AI upside
- +156.57%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.60
-57.76% upside
Graham-Dodd
$7.53
-30.84% upside
Graham Formula
$1.79
-83.58% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LEG | Leggett & Platt, Incorpor… | $10.89 | 1.58B | +157% | -58% | -31% | -84% | 6.77 | 1.56 | 0.39 | 5.79 | — | 50.24 | 17.95% | 5.91% | 5.81% | 27.50% | 8.49% | 6.54% | 1.72 | 3.61 | 2.25 | 1.37 | 2.46 | -14531.00% | -749.00% | 2539.00% | 17.64% | 0.44 | 12.26% | 1.70% | 11.50% | 34.69% | 11.55 | 9.85 | 0.68 | 2.08 |
| AMWD | American Woodmark Corpora… | $50.10 | 729.92M | +88% | -55% | -16% | -86% | 8.74 | 0.95 | 0.51 | 6.65 | — | 5.86 | 17.93% | 8.20% | 5.82% | 10.89% | 8.14% | 6.29% | 0.56 | 13.56 | 1.99 | 0.89 | 2.31 | -909.00% | -747.00% | -5298.00% | 7.56% | 0.59 | 4.85% | 0.00% | 0.00% | 3.18% | 9.49 | 20.26 | 0.78 | 2.83 |
| CRI | Carter's, Inc. | $33.55 | 1.22B | — | -56% | -72% | -22% | 13.49 | 1.34 | 0.43 | 6.87 | — | 1.73 | 45.36% | 4.97% | 3.17% | — | — | — | 0.70 | 4.21 | 2.51 | 1.32 | 0.78 | — | — | — | 5.54% | 0.24 | — | 4.55% | 61.40% | 4.55% | 9.70 | 20.35 | 0.48 | 2.63 |
| EVGO | EVgo, Inc. | $2.74 | 843.87M | +1,020% | +1,384% | — | — | -6.34 | -1.09 | 1.09 | -3.83 | — | -0.86 | 11.43% | -51.23% | -17.26% | 21.14% | 44.24% | -5.47% | -0.35 | — | 1.84 | 1.62 | 0.41 | -1087.00% | 5957.00% | -4792.00% | -36.58% | -0.07 | 34.93% | 0.00% | 0.00% | 0.00% | -1.92 | -2.47 | 0.98 | -0.06 |
| GIII | G-III Apparel Group, Ltd. | $30.59 | 1.29B | +341% | -68% | +95% | +51% | 5.65 | 0.65 | 0.34 | 3.76 | 47.06 | 1.05 | 40.82% | 9.21% | 6.09% | 11.99% | 12.10% | 7.50% | 0.17 | 15.55 | 2.62 | 1.58 | 0.30 | 1200.00% | 266.00% | -5148.00% | 24.99% | 0.62 | 15.74% | 0.00% | 0.00% | 9.93% | 4.06 | 4.35 | 0.37 | 3.65 |
| GRBK | Green Brick Partners, Inc… | $73.66 | 3.21B | +25% | -55% | +5% | -21% | 10.12 | 1.71 | 1.51 | 7.56 | — | 1.71 | 30.54% | 19.51% | 14.93% | 17.98% | 16.59% | 13.09% | 0.18 | — | 22.60 | 2.06 | 0.41 | -1633.00% | -2.00% | 86740.00% | 6.57% | 2.26 | 10.78% | 0.09% | 0.90% | 3.45% | 8.19 | 16.08 | 1.60 | 6.35 |
| LZB | La-Z-Boy Incorporated | $35.72 | 1.47B | +58% | -57% | -47% | -26% | 16.19 | 1.58 | 0.76 | 6.53 | — | 2.11 | 43.92% | 6.44% | 4.72% | 9.84% | 8.04% | 5.19% | 0.48 | 249.24 | 1.91 | 1.12 | 0.60 | -1696.00% | 304.00% | 805.00% | 7.01% | 0.45 | 9.75% | 2.17% | 35.10% | 7.00% | 13.04 | 15.68 | 0.84 | 3.09 |
| MLCO | Melco Resorts & Entertain… | $5.94 | 2.32B | +361% | +574% | — | +48% | 13.20 | -1.96 | 0.47 | 7.40 | 3.77 | -1.17 | 36.73% | 11.63% | 3.58% | -14.38% | 12.10% | 2.37% | -5.64 | 1.27 | 1.07 | 0.97 | 5.26 | 35000.00% | 1132.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 12.59% | 14.06 | — | 1.64 | 0.42 |
| MLKN | MillerKnoll, Inc. | $20.14 | 1.38B | +61% | -62% | — | — | — | 1.05 | 0.36 | 15.11 | — | -2.40 | 38.76% | 1.38% | -1.01% | 0.00% | 1.74% | 0.00% | 1.42 | 0.66 | 1.58 | 0.81 | 8.29 | -14775.00% | 114.00% | -6287.00% | 7.63% | 0.30 | 3.50% | 3.88% | — | 10.24% | 58.45 | 29.03 | 0.80 | 1.64 |
| THRM | Gentherm Incorporated | $32.77 | 1B | +49% | -61% | -30% | -81% | 53.86 | 1.37 | 0.66 | 10.87 | — | 1.76 | 23.53% | 5.22% | 1.22% | 2.73% | 4.97% | 1.38% | 0.41 | 5.65 | 1.92 | 1.09 | 1.30 | -7087.00% | 264.00% | 6822.00% | 6.21% | 0.29 | 7.63% | 0.00% | 0.00% | 1.02% | 14.34 | 18.31 | 0.75 | 3.16 |
| TILE | Interface, Inc. | $31.49 | 1.84B | +35% | -61% | -12% | -16% | 15.29 | 1.47 | 1.28 | 9.92 | 47.15 | 1.70 | 38.75% | 11.82% | 8.37% | 13.69% | 12.81% | 7.89% | 0.22 | 8.39 | 2.34 | 1.04 | 0.97 | 3243.00% | 541.00% | 617.00% | 6.86% | 0.71 | 11.20% | 0.20% | 3.10% | 6.33% | 12.00 | 16.17 | 1.42 | 3.19 |
About Leggett & Platt, Incorporated
Leggett & Platt, Incorporated designs, manufactures, and markets engineered components and products worldwide. It operates through three segments: Bedding Products; Specialized Products; and Furniture, Flooring & Textile Products. The company offers steel rods, drawn wires, foam chemicals and additives, innersprings, specialty foams, private label finished mattresses, mattress foundations, wire forms for mattress foundations, adjustable beds, industrial sewing and quilting machines, and mattress packaging and glue drying equipment, as well as machines to produce innersprings for industrial users of steel rods and wires, manufacturers of finished bedding, big box and e-commerce retailers, bedding brands and mattress retailers, department stores, and home improvement centers. It also provides mechanical and pneumatic lumbar support and massage systems for automotive seating; seat suspension systems, motors and actuators, and cables; titanium, nickel, and stainless-steel tubing, formed tubes, tube assemblies, and flexible joint components for fluid conveyance systems; and engineered hydraulic cylinders to automobile OEMs and Tier 1 suppliers, aerospace OEMs and suppliers, and mobile equipment OEMs. In addition, the company offers steel mechanisms and motion hardware for reclining chairs, sofas, sleeper sofas and lift chairs; springs and seat suspensions; components and private label finished goods for soft seating; and bases, columns, back rests, casters, and frames, as well as control devices for chairs. Further, it offers carpet cushion and hard surface flooring underlayment, structural fabrics, and geo components to manufacturers of upholstered and office furniture, flooring retailers and distributors, contractors, landscapers, road construction companies, retailers, government agencies, and mattress and furniture producers, as well as manufacturers of packaging, filtration, and draperies. The company was founded in 1883 and is based in Carthage, Missouri.
- CEO
- Karl G. Glassman
- Employees
- 17.7K
- Beta
- 0.73
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.60 ÷ $10.89) − 1 = -57.76% (DCF, example).