As of 2026-01-07, the Intrinsic Value of Franklin Electric Co Inc (FELE) is 87.68 USD. This FELE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.81 USD, the upside of Franklin Electric Co Inc is -12.20%.
The range of the Intrinsic Value is 68.28 - 124.52 USD
Based on its market price of 99.81 USD and our intrinsic valuation, Franklin Electric Co Inc (FELE) is overvalued by 12.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.28 - 124.52 | 87.68 | -12.2% |
| DCF (Growth 10y) | 75.20 - 128.01 | 93.64 | -6.2% |
| DCF (EBITDA 5y) | 132.36 - 164.15 | 141.73 | 42.0% |
| DCF (EBITDA 10y) | 119.75 - 158.38 | 133.26 | 33.5% |
| Fair Value | 48.67 - 48.67 | 48.67 | -51.24% |
| P/E | 100.77 - 146.07 | 121.87 | 22.1% |
| EV/EBITDA | 100.22 - 139.63 | 118.24 | 18.5% |
| EPV | 39.84 - 51.87 | 45.85 | -54.1% |
| DDM - Stable | 22.51 - 54.51 | 38.51 | -61.4% |
| DDM - Multi | 55.96 - 102.41 | 72.10 | -27.8% |
| Market Cap (mil) | 4,442.54 |
| Beta | 0.73 |
| Outstanding shares (mil) | 44.51 |
| Enterprise Value (mil) | 4,543.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.57% |
| Cost of Debt | 5.16% |
| WACC | 10.38% |