What is Littelfuse Inc worth?
With the base-case assumptions below, a discounted cash flow model on Littelfuse Inc's reported free cash flow gives $366.35 per share. The share price was $429.22 on September 25, 2026, 17% 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 | 5.5% | 10.0% | $225.22 | -48% |
| Base | 10.5% | 9.0% | $366.35 | -15% |
| Bull | 15.5% | 8.0% | $647.67 | +51% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $473.13 | $506.06 | $546.31 | $596.62 | $661.31 |
| 8.0% | $393.19 | $414.55 | $439.79 | $470.08 | $507.09 |
| 9.0% | $334.90 | $349.51 | $366.35 | $386.01 | $409.24 |
| 10.0% | $290.60 | $300.98 | $312.75 | $326.20 | $341.72 |
| 11.0% | $255.85 | $263.46 | $271.97 | $281.54 | $292.39 |
Where the presets come from
Base: years 1 to 5 grow at Littelfuse Inc's revenue growth rate over the last 5 fiscal years (10.5% 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