FELE
Franklin Electric Co Inc
Price:  
103.93 
USD
Volume:  
231,128.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FELE Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Franklin Electric Co Inc (FELE) is 115.40 USD. This FELE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.93 USD, the upside of Franklin Electric Co Inc is %.

The range of the Intrinsic Value is 91.60 - 158.52 USD

103.93 USD
Stock Price
115.40 USD
Intrinsic Value
Intrinsic Value Details

FELE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 91.60 - 158.52 115.40 11.0%
DCF (Growth 10y) 111.05 - 184.51 137.48 32.3%
DCF (EBITDA 5y) 157.13 - 186.59 171.20 64.7%
DCF (EBITDA 10y) 163.48 - 209.78 184.91 77.9%
Fair Value 61.65 - 61.65 61.65 -40.68%
P/E 122.48 - 138.26 130.90 25.9%
EV/EBITDA 106.29 - 148.56 126.73 21.9%
EPV 38.88 - 51.06 44.97 -56.7%
DDM - Stable 27.14 - 62.97 45.06 -56.6%
DDM - Multi 64.53 - 116.70 83.15 -20.0%

FELE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,784.94
Beta 1.01
Outstanding shares (mil) 46.04
Enterprise Value (mil) 4,800.39
Market risk premium 4.60%
Cost of Equity 10.41%
Cost of Debt 4.95%
WACC 10.14%