Fair value (multi-method)
Four independent methods triangulate what FELE is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$72.30
Method range
$23.02 – $103.91
median $86.15
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $72.30 | -30.93% |
| Exit multiple | $103.91 | -0.72% |
| Analyst target | $100.00 | -4.46% |
| Graham number | $23.02 | -78.01% |
- Forward DCF$72.30
- Exit multiple$103.91
- Analyst target$100.00
- Graham number$23.02
Stock price
$104.67
EPS (TTM)
$3.32
5Y EPS CAGR
8.5%
Fair value @ hist. growth
$72.30
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
13.5%
per year over your projection horizon
Margin of safety -44.8% vs hist-growth DCF
Historical 5Y CAGR
8.5%
Your model implies
13.5%
Next-year analyst consensus
38.3%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.8% | 10.3% | 9.6% | 8.8% | 7.9% | 6.9% |
| 8.8% | 12.6% | 11.9% | 11.3% | 10.5% | 9.7% |
| 9.8% | 14.7% | 14.1% | 13.5% | 12.9% | 12.2% |
| 10.8% | 16.6% | 16.1% | 15.6% | 15.1% | 14.5% |
| 11.8% | 18.5% | 18.1% | 17.6% | 17.1% | 16.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$181M
Total debt − cash
Beta
1.03
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Franklin Electric Co. (FELE) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks4.22% TTM
- Dividend Profile1.04% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.