Discounted Cash Flow
Hubbell Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.5b | $293.0m | $331.0m | 8.4% | $5.26 |
| 2017 | $3.7b (4.7%) | $243.1m (-17.0%) | $299.3m (-9.6%) | 6.6% (-20.7%) | $4.42 (-16.0%) |
| 2018 | $4.5b (22.2%) | $360.2m (48.2%) | $420.9m (40.6%) | 8.0% (21.3%) | $6.57 (48.6%) |
| 2019 | $4.6b (2.4%) | $400.9m (11.3%) | $497.7m (18.2%) | 8.7% (8.6%) | $7.35 (11.9%) |
| 2020 | $4.2b (-8.8%) | $351.2m (-12.4%) | $559.6m (12.4%) | 8.4% (-3.9%) | $6.46 (-12.1%) |
| 2021 | $4.2b (0.2%) | $399.5m (13.8%) | $-60.1m (-110.7%) | 9.5% (13.5%) | $7.33 (13.5%) |
| 2022 | $4.9b (18.0%) | $545.9m (36.6%) | $506.9m (943.4%) | 11.0% (15.8%) | $10.13 (38.2%) |
| 2023 | $5.4b (8.6%) | $759.8m (39.2%) | $715.1m (41.1%) | 14.1% (28.2%) | $14.14 (39.6%) |
| 2024 | $5.6b (4.8%) | $777.8m (2.4%) | $810.8m (13.4%) | 13.8% (-2.3%) | $14.46 (2.3%) |
| 2025 | $5.8b (3.8%) | $887.1m (14.1%) | $874.7m (7.9%) | 15.2% (9.8%) | $16.63 (15.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.