LFUS
Littelfuse Inc
Price:  
241.49 
USD
Volume:  
74,260.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LFUS Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Littelfuse Inc (LFUS) is 302.76 USD. This LFUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 241.49 USD, the upside of Littelfuse Inc is %.

The range of the Intrinsic Value is 214.48 - 527.36 USD

241.49 USD
Stock Price
302.76 USD
Intrinsic Value
Intrinsic Value Details

LFUS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 214.48 - 527.36 302.76 25.4%
DCF (Growth 10y) 231.53 - 526.47 315.65 30.7%
DCF (EBITDA 5y) 206.56 - 261.33 233.74 -3.2%
DCF (EBITDA 10y) 225.99 - 298.10 260.16 7.7%
Fair Value 202.83 - 202.83 202.83 -16.01%
P/E 187.58 - 223.63 209.42 -13.3%
EV/EBITDA 163.81 - 216.10 187.94 -22.2%
EPV 161.54 - 219.73 190.64 -21.1%
DDM - Stable 87.94 - 275.02 181.48 -24.8%
DDM - Multi 138.58 - 334.63 195.74 -18.9%

LFUS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,013.10
Beta 1.36
Outstanding shares (mil) 24.90
Enterprise Value (mil) 6,329.52
Market risk premium 4.60%
Cost of Equity 9.35%
Cost of Debt 5.00%
WACC 8.61%