Linked here is a detailed quantitative analysis of Leggett & Platt Inc. (LEG). Below are some highlights from the above linked analysis:
Company Description: Leggett & Platt Inc. makes a broad line of bedding and furniture components and other home, office and commercial furnishings, as well as products for non-furnishings markets.
Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value, see page 2 of the linked PDF for a detailed description:
1. Avg. High Yield Price
2. 20-Year DCF Price
3. Avg. P/E Price
4. Graham Number
LEG is trading at a discount to only 3.) above. The stock is trading at a 72.5% premium to its calculated fair value of $17.6. LEG did not earn any Stars in this section.
Dividend Analytical Data: In this section there are three possible Stars and three key metrics, see page 2 of the linked PDF for a detailed description:
1. Free Cash Flow Payout
2. Debt To Total Capital
3. Key Metrics
4. Dividend Growth Rate
5. Years of Div. Growth
6. Rolling 4-yr Div. > 15%
LEG earned three Stars in this section for 1.), 2.) and 3.) above. A Star was earned since the Free Cash Flow payout ratio was less than 60% and there were no negative Free Cash Flows over the last 10 years. The stock earned a Star as a result of its most recent Debt to Total Capital being less than 45%. LEG earned a Star for having an acceptable score in at least two of the four Key Metrics measured. The company has paid a cash dividend to shareholders every year since 1939 and has increased its dividend payments for 42 consecutive years.
Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description:
1. NPV MMA Diff.
2. Years to > MMA
The NPV MMA Diff. of the $255 is below the $500 target I look for in a stock that has increased dividends as long as LEG has. The stock's current yield of 3.95% exceeds the 3.68% estimated 20-year average MMA rate.
Memberships and Peers: LEG is a member of the S&P 500, a Dividend Aristocrat, a member of the Broad Dividend Achievers™ Index and a Dividend Champion. The company's peer group includes: Hooker Furniture Corp. (HOFT) with a 2.7% yield, Flexsteel Industries Inc. (FLXS) with a 1.8% yield and Ethan Allen Interiors Inc. (ETH) with a 1.6% yield.
Conclusion: LEG did not earn any Stars in the Fair Value section, earned three Stars in the Dividend Analytical Data section and did not earn any Stars in the Dividend Income vs. MMA section for a total of three Stars. This quantitatively ranks LEG as a 3-Star Hold stock.
Using my D4L-PreScreen.xls model, I determined the share price would need to increase to $26.04 before LEG's NPV MMA Differential decreased to the $500 minimum that I look for in a stock with 42 years of consecutive dividend increases. At that price the stock would yield 4.6%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $500 NPV MMA Differential, the calculated rate is 3.3%. This dividend growth rate is higher than the 1.7% used in this analysis, thus providing no of safety. LEG has a risk rating of 1.50 which classifies it as a Low risk stock.
In spite of being a highly cyclical company, LEG has a long history of profitability and generating strong free cash flows. Its debt to total capital of 33% provides additional flexibility. The stock's yield makes it appealing to many income investors.
A recovery in the U.S. housing market and LEG's effective cost management will help increase its operating cash flow. Since the company generates more cash than required to fund dividends and capital expenditures, LEG expects to continue its share repurchase program. It has a standing authorization to buy back up to 10 million shares every year.
The stock is trading over 70% above my calculated fair value of $17.60. The low calculated fair value is primarily the result of it anemic dividend growth rate of 1.7%. I will continue to wait for a more favorable time to add to my position.
Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion. See my Disclaimer for more information.
Full Disclosure: At the time of this writing, I was long in LEG (1.6% of my Dividend Growth Portfolio). See a list of all my dividend growth holdings here.
- Universal HealthRealty Income Trust (UHT) Dividend Stock Analysis
- Hasbro, Inc. (HAS) Dividend Stock Analysis
- W.W. Grainger, Inc. (GWW) Dividend Stock Analysis
- The Clorox Company (CLX) Dividend Stock Analysis
- More Stock Analysis
About the author: