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 $360.59 per share. The share price was $466.62 on September 25, 2026, 29% 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% | $213.41 | -54% |
| Base | 9.5% | 9.0% | $360.59 | -23% |
| Bull | 14.5% | 8.0% | $654.00 | +40% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $471.30 | $505.36 | $547.00 | $599.04 | $665.95 |
| 8.0% | $388.48 | $410.57 | $436.68 | $468.01 | $506.30 |
| 9.0% | $328.06 | $343.17 | $360.59 | $380.92 | $404.95 |
| 10.0% | $282.11 | $292.85 | $305.03 | $318.94 | $334.99 |
| 11.0% | $246.05 | $253.92 | $262.72 | $272.62 | $283.84 |
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