What is Hubbell Inc worth?
With the base-case assumptions below, a discounted cash flow model on Hubbell Inc's reported free cash flow gives $305.71 per share. The share price was $438.23 on November 10, 2026, 43% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 4.5% | 10.0% | $158.53 | -64% |
| Base | 9.5% | 9.0% | $305.71 | -30% |
| Bull | 14.5% | 8.0% | $599.12 | +37% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $416.42 | $450.48 | $492.12 | $544.16 | $611.07 |
| 8.0% | $333.60 | $355.69 | $381.80 | $413.13 | $451.42 |
| 9.0% | $273.18 | $288.29 | $305.71 | $326.05 | $350.07 |
| 10.0% | $227.23 | $237.98 | $250.15 | $264.06 | $280.11 |
| 11.0% | $191.17 | $199.04 | $207.84 | $217.74 | $228.97 |
Where the presets come from
Base: years 1 to 5 grow at Hubbell Inc's revenue growth rate over the last 5 fiscal years (9.7% 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