Leggett & Platt, Incorporated (LEG) DCF Valuation

Leggett & Platt, Incorporated (LEG) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Leggett & Platt, Incorporated (LEG) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

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
Account Receivables, % 12.45 13.17 12.84 13.12 13.49
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.

No products were found matching.