As of 2025-12-20, the Intrinsic Value of Littelfuse Inc (LFUS) is 300.10 USD. This LFUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 255.00 USD, the upside of Littelfuse Inc is 17.70%.
The range of the Intrinsic Value is 196.84 - 672.70 USD
Based on its market price of 255.00 USD and our intrinsic valuation, Littelfuse Inc (LFUS) is undervalued by 17.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 196.84 - 672.70 | 300.10 | 17.7% |
| DCF (Growth 10y) | 232.10 - 744.48 | 344.39 | 35.1% |
| DCF (EBITDA 5y) | 236.19 - 305.64 | 264.99 | 3.9% |
| DCF (EBITDA 10y) | 262.38 - 370.15 | 307.41 | 20.6% |
| Fair Value | 49.01 - 49.01 | 49.01 | -80.78% |
| P/E | 123.60 - 224.92 | 171.85 | -32.6% |
| EV/EBITDA | 166.45 - 298.11 | 219.32 | -14.0% |
| EPV | 155.51 - 230.07 | 192.79 | -24.4% |
| DDM - Stable | 39.82 - 166.49 | 103.16 | -59.5% |
| DDM - Multi | 138.48 - 431.09 | 207.45 | -18.6% |
| Market Cap (mil) | 6,349.50 |
| Beta | 1.65 |
| Outstanding shares (mil) | 24.90 |
| Enterprise Value (mil) | 6,340.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.48% |
| Cost of Debt | 4.28% |
| WACC | 8.76% |