Leggett & Platt, Incorporated logo LEG - Leggett & Platt, Incorporated

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 4
HOLD 10
SELL 0
STRONG
SELL
0
| PRICE TARGET: $10.00 DETAILS
HIGH: $10.00
LOW: $10.00
MEDIAN: $10.00
CONSENSUS: $10.00
UPSIDE: 7.70%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 65.7% below fair value
Current Price $9.29
Bear Case $23.66 154.8% upside ($23.66 - $9.29) / $9.29 = 154.8% $1.69 × 14x P/E
Fair Value $27.04 191.2% upside ($27.04 - $9.29) / $9.29 = 191.2% $1.69 × 16x P/E
Bull Case $30.42 227.6% upside ($30.42 - $9.29) / $9.29 = 227.6% $1.69 × 18x P/E

Adjust Assumptions

16.0x
1.69$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 5.5x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $1.69, the base-case value is $27.04 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (14 analysts) $10.00
Analyst Range $10.00 – $10.00
Divergence from AlphaVal 170%

Warnings

Wall Street's average price target is $10.00 (from 14 analysts). Our estimate is 170% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples