Model the value-creation levers on profit, cash, leverage, covenant and equity value for Legrand — then run an agentic, web-grounded stress-test that benchmarks the plan against live electrical / datacenter-infrastructure multiples, copper prices, euro-rate moves and growth.
The agent plans searches, queries DuckDuckGo for live sector multiples, copper prices, euro-rate moves and growth, then stress-tests your scenario against Legrand's record and the market. Illustrative model on real FY2025 baseline figures.
| Metric | Today | Scenario | Δ | |
|---|---|---|---|---|
| Revenue | €9.5 bn | → | €9.9 bn | |
| Adj. op profit | €2.0 bn | → | €2.2 bn | +€215 M |
| Adj. op margin | 20.7% | → | 22.1% | +1.4pt |
| Software & svc mix | 15% | → | 19% | |
| Free cash flow | €1.3 bn | → | €1.7 bn | +€347 M |
| Net leverage | 1.90x | → | 1.62x | -0.28x |
| Enterprise value | €39.2 bn | → | €43.5 bn | |
| Equity value | €35.5 bn | → | €40.0 bn | +€4.5 bn |