investorscraft@gmail.com

Intrinsic Value of Leggett & Platt, Incorporated (LEG)

Previous Close$9.89
Intrinsic Value
Upside potential
Previous Close
$9.89

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, primarily serving the bedding, furniture, automotive, and industrial markets. The company generates revenue through the design, production, and distribution of a wide range of products, including bedding springs, automotive seat support systems, and industrial machinery components. Its diversified portfolio allows it to mitigate risks associated with cyclical demand in any single sector. Leggett & Platt holds a strong market position due to its long-standing relationships with major manufacturers and retailers, leveraging its scale and innovation capabilities to maintain competitive pricing and product differentiation. The company operates in a highly competitive environment but benefits from its vertically integrated supply chain and global manufacturing footprint, which enhance efficiency and responsiveness to customer needs. Its focus on niche engineering solutions provides a defensible market position, though it faces pressure from raw material cost volatility and shifting consumer preferences.

Revenue Profitability And Efficiency

Leggett & Platt reported revenue of $4.38 billion for FY 2024, reflecting challenges in its core markets. The company posted a net loss of $511.5 million, driven by restructuring costs and macroeconomic headwinds. Operating cash flow stood at $305.7 million, indicating some resilience in cash generation despite profitability pressures. Capital expenditures were $81.6 million, suggesting disciplined investment in maintaining operational capabilities.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$3.71 highlights significant earnings pressure, likely due to margin compression and one-time charges. While operating cash flow remains positive, the negative net income raises concerns about sustainable earnings power. The capital expenditure level indicates a focus on maintaining rather than expanding capacity, reflecting cautious capital allocation in a challenging environment.

Balance Sheet And Financial Health

Leggett & Platt's balance sheet shows $350.2 million in cash and equivalents against $2.05 billion in total debt, indicating a leveraged position. The debt level warrants monitoring, particularly given the recent net loss. The company's ability to generate operating cash flow provides some liquidity support, but sustained profitability improvements will be critical for financial stability.

Growth Trends And Dividend Policy

The company faces growth headwinds, with recent performance reflecting sector-wide softness. However, its dividend payout of $0.20 per share signals a commitment to returning capital to shareholders, albeit at a reduced rate. Future growth will depend on market recovery and successful execution of strategic initiatives, including potential portfolio optimization.

Valuation And Market Expectations

Current valuation metrics likely reflect the company's recent challenges, with investors pricing in uncertainty around margin recovery and debt management. Market expectations appear subdued, with focus on whether Leggett & Platt can stabilize earnings and reduce leverage in the medium term.

Strategic Advantages And Outlook

Leggett & Platt's strategic advantages include its diversified product portfolio, vertical integration, and long-term customer relationships. The outlook remains cautious, with near-term performance tied to macroeconomic conditions. Success will hinge on cost management, debt reduction, and leveraging its engineering expertise to capture demand in recovering end markets.

Sources

Company filings, financial statements

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