LEGGETT & PLATT INC (LEG)

Household Furniture

Latest Price

$9.20

TTM P/E

5.90

Normalized P/E

38.98

Div Yield

2.17%

Book Value

7.75

P/B Ratio

1.19

Valuation metrics

EPS: $1.69

Book value / share: $7.32

Formula: √(22.5 × EPS × BVPS)

Graham Number

$16.68

+81% upside

Norm. op. income: $404M (median of 7yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$15.78

+72% upside

Base FCF: $281M (median of recent 5yr)

Growth: 7%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$34.15

+271% upside

EPS: $1.69

Target P/E: 39×

Formula: EPS × P/E

P/E Fair Value

$65.91

+616% upside

98.2% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	22.65M	$265.0M	16.22%	+689.5K	2026-06-30
FMR LLC	11.60M	$135.0M	8.31%	+11.55M	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	8.48M	$99.0M	6.07%	-3.73M	2026-06-30
GOLDMAN SACHS GROUP INC	8.14M	$95.0M	5.83%	+6.74M	2026-06-30
Quantinno Capital Management LP	6.32M	$73.0M	4.53%	+3.29M	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	5.92M	$69.0M	4.24%	+148.0K	2026-06-30
STATE STREET CORP	5.53M	$64.0M	3.96%	-38.1K	2026-06-30
Forest Avenue Capital Management LP	3.67M	$43.0M	2.63%	-29.7K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	3.50M	$41.0M	2.51%	+316.3K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	2.97M	$34.0M	2.13%	+1.01M	2026-06-30