As of 2025-01-22, the Intrinsic Value of Littelfuse Inc (LFUS) is
329.16 USD. This LFUS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 236.91 USD, the upside of Littelfuse Inc is
38.90%.
The range of the Intrinsic Value is 244.42 - 514.53 USD
329.16 USD
Intrinsic Value
LFUS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
244.42 - 514.53 |
329.16 |
38.9% |
| DCF (Growth 10y) |
279.21 - 548.08 |
364.36 |
53.8% |
| DCF (EBITDA 5y) |
285.89 - 336.84 |
304.82 |
28.7% |
| DCF (EBITDA 10y) |
313.45 - 389.95 |
344.50 |
45.4% |
| Fair Value |
152.87 - 152.87 |
152.87 |
-35.47% |
| P/E |
191.48 - 232.82 |
221.69 |
-6.4% |
| EV/EBITDA |
216.20 - 259.94 |
239.98 |
1.3% |
| EPV |
162.68 - 210.80 |
186.74 |
-21.2% |
| DDM - Stable |
62.57 - 165.06 |
113.81 |
-52.0% |
| DDM - Multi |
164.77 - 328.21 |
218.40 |
-7.8% |
LFUS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,877.74 |
| Beta |
1.15 |
| Outstanding shares (mil) |
24.81 |
| Enterprise Value (mil) |
6,115.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.03% |
| Cost of Debt |
4.39% |
| WACC |
9.20% |