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)
$1,003.38
Method range
$73.96 – $1,003.38
median $513.57
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 | $1,003.38 | +110.43% |
| Exit multiple | $481.70 | +1.02% |
| Analyst target | $545.43 | +14.39% |
| Graham number | $73.96 | -84.49% |
- Forward DCF$1,003.38
- Exit multiple$481.70
- Analyst target$545.43
- Graham number$73.96
Stock price
$476.82
FCF / share (TTM)
$0.87
3Y FCF CAGR
18.5%
Fair value @ hist. growth
$43.05
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
53.5%
per year over your projection horizon
Margin of safety -1007.7% vs hist-growth DCF
Historical 3Y CAGR
18.5%
Your model implies
53.5%
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% |
|---|---|---|---|---|---|
| 7.3% | 48.8% | 47.6% | 46.2% | 44.7% | 43.1% |
| 8.3% | 52.2% | 51.2% | 50.0% | 48.8% | 47.4% |
| 9.3% | 55.4% | 54.5% | 53.5% | 52.4% | 51.3% |
| 10.3% | 58.4% | 57.6% | 56.7% | 55.8% | 54.8% |
| 11.3% | 61.3% | 60.5% | 59.7% | 58.9% | 58.0% |
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
$2.1B
Total debt − cash
Beta
0.95
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