|
Leggett & Platt, Incorporated (LEG) DCF Valuation
US | Consumer Cyclical | Furnishings, Fixtures & Appliances | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Leggett & Platt, Incorporated (LEG) Bundle
Explore the financial future of Leggett & Platt, Incorporated (LEG) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Leggett & Platt, Incorporated (LEG) and enhance your investment strategy.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,752.5 | 4,280.2 | 5,072.6 | 5,146.7 | 4,725.3 | 4,747.1 | 4,769.1 | 4,791.1 | 4,813.2 | 4,835.5 |
| Revenue Growth, % | 0 | -9.94 | 18.51 | 1.46 | -8.19 | 0.46206 | 0.46206 | 0.46206 | 0.46206 | 0.46206 |
| EBITDA | 671.9 | 590.7 | 778.1 | 663.8 | 93.2 | 552.1 | 554.6 | 557.2 | 559.8 | 562.3 |
| EBITDA, % | 14.14 | 13.8 | 15.34 | 12.9 | 1.97 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 |
| Depreciation | 180.8 | 184.6 | 184.0 | 177.0 | 177.9 | 179.9 | 180.7 | 181.6 | 182.4 | 183.2 |
| Depreciation, % | 3.8 | 4.31 | 3.63 | 3.44 | 3.76 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 |
| EBIT | 491.1 | 406.1 | 594.1 | 486.8 | -84.7 | 372.2 | 373.9 | 375.6 | 377.4 | 379.1 |
| EBIT, % | 10.33 | 9.49 | 11.71 | 9.46 | -1.79 | 7.84 | 7.84 | 7.84 | 7.84 | 7.84 |
| Total Cash | 247.6 | 348.9 | 361.7 | 316.5 | 365.5 | 326.4 | 327.9 | 329.4 | 330.9 | 332.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 591.9 | 563.6 | 651.5 | 675.0 | 637.3 | 617.8 | 620.6 | 623.5 | 626.4 | 629.3 |
| Account Receivables, % | 12.45 | 13.17 | 12.84 | 13.12 | 13.49 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 |
| Inventories | 636.7 | 645.5 | 993.2 | 907.5 | 819.7 | 788.4 | 792.0 | 795.7 | 799.4 | 803.1 |
| Inventories, % | 13.4 | 15.08 | 19.58 | 17.63 | 17.35 | 16.61 | 16.61 | 16.61 | 16.61 | 16.61 |
| Accounts Payable | 463.4 | 552.2 | 613.8 | 518.4 | 536.2 | 533.3 | 535.8 | 538.3 | 540.7 | 543.2 |
| Accounts Payable, % | 9.75 | 12.9 | 12.1 | 10.07 | 11.35 | 11.23 | 11.23 | 11.23 | 11.23 | 11.23 |
| Capital Expenditure | -143.1 | -66.2 | -106.6 | -100.3 | -113.8 | -104.6 | -105.1 | -105.6 | -106.0 | -106.5 |
| Capital Expenditure, % | -3.01 | -1.55 | -2.1 | -1.95 | -2.41 | -2.2 | -2.2 | -2.2 | -2.2 | -2.2 |
| Tax Rate, % | 21.11 | 21.11 | 21.11 | 21.11 | 21.11 | 21.11 | 21.11 | 21.11 | 21.11 | 21.11 |
| EBITAT | 381.1 | 320.2 | 457.9 | 373.7 | -66.8 | 289.7 | 291.0 | 292.4 | 293.7 | 295.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -346.4 | 546.9 | 161.3 | 417.2 | 140.6 | 412.9 | 362.6 | 364.3 | 366.0 | 367.7 |
| WACC, % | 5.74 | 5.78 | 5.73 | 5.72 | 5.78 | 5.75 | 5.75 | 5.75 | 5.75 | 5.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,593.5 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 371 | |||||||||
| Terminal Value | 7,817 | |||||||||
| Present Terminal Value | 5,910 | |||||||||
| Enterprise Value | 7,504 | |||||||||
| Net Debt | 1,830 | |||||||||
| Equity Value | 5,674 | |||||||||
| Diluted Shares Outstanding, MM | 136 | |||||||||
| Equity Value Per Share | 41.63 |
What You Will Get
- Real LEG Financial Data: Pre-filled with Leggett & Platt’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Leggett & Platt’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Leggett & Platt Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to clearly present your valuation outcomes.
- Designed for All Skill Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and financial consultants.
How It Works
- Step 1: Download the prebuilt Excel template with Leggett & Platt’s data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Leggett & Platt’s intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Leggett & Platt, Incorporated (LEG)?
- Accurate Data: Utilize authentic Leggett & Platt financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the industry.
- User-Friendly: An intuitive design and clear instructions make it accessible for all users.
Who Should Use Leggett & Platt, Incorporated (LEG)?
- Investors: Gain insights and make informed decisions with a trusted company in the diversified manufacturing sector.
- Financial Analysts: Utilize detailed financial reports and metrics to enhance your analysis of the company’s performance.
- Consultants: Leverage comprehensive data for crafting impactful presentations or strategic recommendations.
- Finance Enthusiasts: Explore the intricacies of the manufacturing industry through Leggett & Platt’s diverse product offerings.
- Educators and Students: Incorporate real-life case studies from Leggett & Platt into finance and business curriculum.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations specific to Leggett & Platt, Incorporated (LEG).
- Real-World Data: Leggett & Platt's historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for informed decision-making.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.