As of 2025-01-21, the Intrinsic Value of Franklin Electric Co Inc (FELE) is
128.94 USD. This FELE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.89 USD, the upside of Franklin Electric Co Inc is
30.40%.
The range of the Intrinsic Value is 99.29 - 188.25 USD
128.94 USD
Intrinsic Value
FELE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.29 - 188.25 |
128.94 |
30.4% |
| DCF (Growth 10y) |
111.26 - 198.24 |
140.59 |
42.2% |
| DCF (EBITDA 5y) |
149.97 - 175.40 |
158.88 |
60.7% |
| DCF (EBITDA 10y) |
150.65 - 190.34 |
166.43 |
68.3% |
| Fair Value |
59.54 - 59.54 |
59.54 |
-39.79% |
| P/E |
122.24 - 162.71 |
133.16 |
34.7% |
| EV/EBITDA |
98.32 - 147.24 |
121.27 |
22.6% |
| EPV |
39.62 - 52.16 |
45.89 |
-53.6% |
| DDM - Stable |
29.11 - 74.55 |
51.83 |
-47.6% |
| DDM - Multi |
70.89 - 138.96 |
93.66 |
-5.3% |
FELE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,518.06 |
| Beta |
1.12 |
| Outstanding shares (mil) |
45.69 |
| Enterprise Value (mil) |
4,499.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.32% |
| Cost of Debt |
4.87% |
| WACC |
10.18% |