Hubbell Incorporated (HUBB) DCF Valuation
Two independent models estimate Hubbell Incorporated's fair value between $183.47 (conservative case) and $532.17 (analyst consensus).
What would today's price require?
$467.59 is justified only if free cash flow grows about +16.2% a year for the next decade — faster than the company has actually grown.
Current Price
$467.59
Fair-Value Range
$183.47 – $532.17
Market-Implied Growth
+16.2%/yr
vs +12.3% 5Y actual
HUBB DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $713.6M · 0.05B shares · net debt $2.0B
Estimated Fair Value
$183.47
-60.8% vs $467.59
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $467.59; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $237 | $251 | $268 | $288 | $312 |
| 9.0% | $198 | $208 | $219 | $232 | $248 |
| 10.0% | $169 | $176 | $183 | $192 | $203 |
| 11.0% | $146 | $151 | $156 | $163 | $170 |
| 12.0% | $127 | $131 | $135 | $139 | $145 |
About Hubbell Incorporated
Hubbell Incorporated, established in Shelton, Connecticut, in 1888, operates as a global enterprise specializing in the development, production, and distribution of a diverse array of electrical and electronic merchandise. The company organizes its operations into two principal divisions: Electrical Solutions and Utility Solutions. The Electrical Solutions division provides an extensive catalog of items, including standard and specialized wiring devices, foundational electrical components, connectivity and grounding solutions, various lighting fixtures, and other electrical apparatus. This segment also supplies components for natural gas distribution, alongside industrial control systems and communication technologies. Its offerings cater to industrial, commercial, institutional, and non-residential markets, with a strong presence in the oil and gas, and mining sectors. Clients typically include electrical contractors, maintenance staff, electricians, public utilities, and telecommunications providers. Products reach end-users through a network of electrical and industrial distributors, home improvement retailers, hardware stores, lighting showrooms, and specialized online platforms; bespoke application products are primarily distributed via wholesalers to contractors, industrial buyers, and original equipment manufacturers. Conversely, the Utility Solutions division focuses on crucial infrastructure components for power transmission, distribution, substations, and telecommunications. Its product lineup encompasses items such as surge arresters, insulators, connectors, anchors, bushings, and enclosures, in addition to advanced utility infrastructure technologies like smart metering systems, communication platforms, and protective control devices. This segment serves a clientele of distributors, as well as direct customers including public utilities, telecommunication firms, industrial corporations, and construction and engineering enterprises. Hubbell boasts a robust portfolio of well-known brands, among them Hubbell, Kellems, Bryant, Burndy, CMC, Bell, TayMac, Wiegmann, Killark, Hawke, Aclara, Fargo, Quazite, and Hot Box.
- Sector
- Industrials
- Industry
- Electrical Equipment & Parts
- CEO
- Gerben W. Bakker