investorscraft@gmail.com

Intrinsic ValueLeggett & Platt, Incorporated (0JTT.L)

Previous Close£11.59
Intrinsic Value
Upside potential
Previous Close
£11.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Leggett & Platt, Incorporated operates as a diversified manufacturer of engineered components and products, serving a broad range of industries including bedding, automotive, furniture, and flooring. The company’s revenue model is built on supplying essential components such as steel rods, innersprings, and hydraulic cylinders to OEMs, retailers, and industrial users. Its three core segments—Bedding Products, Specialized Products, and Furniture, Flooring & Textile Products—cater to both consumer and industrial markets, leveraging long-standing relationships with manufacturers and distributors. Leggett & Platt holds a strong position in niche markets, particularly in bedding and automotive seating systems, where its proprietary technologies and scale provide competitive advantages. The company’s global footprint and diversified product portfolio mitigate sector-specific risks, though it remains exposed to cyclical demand in housing, automotive, and consumer discretionary spending. Its innovation in ergonomic and sustainable materials further strengthens its market positioning.

Revenue Profitability And Efficiency

Leggett & Platt reported revenue of $4.38 billion for the period, though net income was negative at -$511.5 million, reflecting significant challenges. Diluted EPS stood at -$3.71, indicating pressure on profitability. Operating cash flow remained positive at $305.7 million, suggesting core operations generate liquidity, but capital expenditures of -$81.6 million highlight restrained investment activity amid financial headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS reflect operational or restructuring costs, though its operating cash flow demonstrates underlying cash generation capability. Capital efficiency appears constrained, with modest reinvestment relative to cash flow. The balance between debt servicing and reinvestment will be critical for restoring profitability.

Balance Sheet And Financial Health

Leggett & Platt holds $350.2 million in cash and equivalents against total debt of $2.05 billion, indicating a leveraged position. The negative net income raises concerns about debt sustainability, though operating cash flow provides some coverage. Liquidity appears manageable, but deleveraging may be necessary to improve financial flexibility.

Growth Trends And Dividend Policy

Recent performance shows revenue resilience but significant earnings contraction. The dividend per share of $0.2 suggests a commitment to shareholder returns, though sustainability depends on earnings recovery. Growth may hinge on demand recovery in key end markets like automotive and housing, as well as cost restructuring initiatives.

Valuation And Market Expectations

With a market cap of $1.17 billion and a beta of 0.77, the stock is perceived as less volatile than the market but trades at a discount due to profitability challenges. Investors likely await signs of operational turnaround or cyclical demand improvement to reassess valuation.

Strategic Advantages And Outlook

Leggett & Platt’s diversified product portfolio and entrenched industry relationships provide stability, but near-term challenges persist. Strategic focus on high-margin segments and cost optimization could drive recovery, though macroeconomic cyclicality remains a risk. The outlook depends on execution in restructuring and market demand trends.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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