Discounted Cash Flow
Leggett & Platt Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.7b | $385.8m | $428.6m | 10.3% | $2.80 |
| 2017 | $3.9b (5.2%) | $292.6m (-24.2%) | $284.3m (-33.7%) | 7.4% (-27.9%) | $2.15 (-23.2%) |
| 2018 | $4.6b (16.6%) | $305.9m (4.5%) | $280.7m (-1.3%) | 6.7% (-10.3%) | $2.28 (6.0%) |
| 2019 | $4.8b (3.4%) | $333.8m (9.1%) | $524.9m (87.0%) | 7.0% (5.6%) | $2.48 (8.8%) |
| 2020 | $4.3b (-9.9%) | $247.6m (-25.8%) | $536.4m (2.2%) | 5.8% (-17.6%) | $1.82 (-26.6%) |
| 2021 | $5.1b (18.5%) | $402.4m (62.5%) | $164.7m (-69.3%) | 7.9% (37.1%) | $2.95 (62.1%) |
| 2022 | $5.1b (1.5%) | $309.8m (-23.0%) | $341.1m (107.1%) | 6.0% (-24.1%) | $2.28 (-22.7%) |
| 2023 | $4.7b (-8.2%) | $-136.8m (-144.2%) | $383.4m (12.4%) | -2.9% (-148.1%) | $-1.00 (-143.9%) |
| 2024 | $4.4b (-7.2%) | $-511.5m (-273.9%) | $224.1m (-41.5%) | -11.7% (-303.0%) | $-3.73 (-273.0%) |
| 2025 | $4.1b (-7.5%) | $235.4m (146.0%) | $281.0m (25.4%) | 5.8% (149.7%) | $1.70 (145.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.