DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Franklin Electric Co., Inc. (FELE)

Industrials | Industrial - Machinery

Today's Price

$100.49

Today's Fair Value

$134.44 +33.78%

Margin of Safety

+25.25%

Projected Value (5Y)

$216.52 +115.46%

Dividends Paid (5Y)

$7.04

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.58% | CAGR (5y): 15.81%

Diluted Shares Growth Rate

Regression: -0.3% | CAGR (5y): -0.52%

Dividend Growth Rate

Regression: 10.69% | CAGR (5y): 10.1%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.76x)

Discount Rate