As of 2024-12-15, the Intrinsic Value of Hubbell Inc (HUBB) is
450.05 USD. This HUBB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 453.62 USD, the upside of Hubbell Inc is
-0.80%.
The range of the Intrinsic Value is 302.53 - 876.54 USD
450.05 USD
Intrinsic Value
HUBB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
302.53 - 876.54 |
450.05 |
-0.8% |
| DCF (Growth 10y) |
411.15 - 1,135.85 |
598.92 |
32.0% |
| DCF (EBITDA 5y) |
409.66 - 559.59 |
502.25 |
10.7% |
| DCF (EBITDA 10y) |
511.55 - 762.65 |
647.39 |
42.7% |
| Fair Value |
247.89 - 247.89 |
247.89 |
-45.35% |
| P/E |
290.28 - 390.05 |
329.06 |
-27.5% |
| EV/EBITDA |
267.21 - 443.32 |
354.47 |
-21.9% |
| EPV |
85.75 - 137.92 |
111.84 |
-75.3% |
| DDM - Stable |
111.12 - 394.41 |
252.76 |
-44.3% |
| DDM - Multi |
253.31 - 686.58 |
368.64 |
-18.7% |
HUBB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24,345.79 |
| Beta |
1.65 |
| Outstanding shares (mil) |
53.67 |
| Enterprise Value (mil) |
25,841.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.51% |
| Cost of Debt |
4.25% |
| WACC |
9.01% |