Fair value (multi-method)
Four independent methods triangulate what HUBB 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)
$1,034.54
Method range
$73.96 – $1,034.54
median $518.91
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 | $1,034.54 | +116.96% |
| Exit multiple | $486.49 | +2.02% |
| Analyst target | $551.33 | +15.62% |
| Graham number | $73.96 | -84.49% |
- Forward DCF$1,034.54
- Exit multiple$486.49
- Analyst target$551.33
- Graham number$73.96
Stock price
$476.84
FCF / share (TTM)
$0.87
3Y FCF CAGR
18.5%
Fair value @ hist. growth
$44.36
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 FCF growth
53.0%
per year over your projection horizon
Margin of safety -975.0% vs hist-growth DCF
Historical 3Y CAGR
18.5%
Your model implies
53.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
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.
Undiscounted FCF per share over 10 years at 18% annual growth.
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% |
|---|---|---|---|---|---|
| 7.1% | 48.2% | 46.9% | 45.5% | 44.0% | 42.3% |
| 8.1% | 51.7% | 50.6% | 49.4% | 48.2% | 46.8% |
| 9.1% | 54.9% | 54.0% | 53.0% | 51.9% | 50.7% |
| 10.1% | 57.9% | 57.1% | 56.2% | 55.3% | 54.2% |
| 11.1% | 60.8% | 60.0% | 59.2% | 58.4% | 57.5% |
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
$2.13B
Total debt − cash
Beta
0.89
Vs market benchmark
Frequently asked questions
Hubbell (HUBB) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks1.03% TTM
- Dividend Profile1.17% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History10 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.