What is Franklin Electric Co Inc worth?
With the base-case assumptions below, a discounted cash flow model on Franklin Electric Co Inc's reported free cash flow gives $112.62 per share. The share price was $97.07 on September 25, 2026, 14% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 6.5% | 10.0% | $69.39 | -29% |
| Base | 11.5% | 9.0% | $112.62 | +16% |
| Bull | 16.5% | 8.0% | $198.77 | +105% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $145.51 | $155.67 | $168.10 | $183.64 | $203.61 |
| 8.0% | $120.87 | $127.46 | $135.25 | $144.60 | $156.03 |
| 9.0% | $102.91 | $107.42 | $112.62 | $118.69 | $125.86 |
| 10.0% | $89.26 | $92.47 | $96.10 | $100.26 | $105.05 |
| 11.0% | $78.57 | $80.92 | $83.55 | $86.50 | $89.85 |
Where the presets come from
Base: years 1 to 5 grow at Franklin Electric Co Inc's revenue growth rate over the last 5 fiscal years (11.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions