FMP

FMP

Enter

HUBB - Hubbell Incorporated

photo-url-https://images.financialmodelingprep.com/symbol/HUBB.png

Hubbell Incorporated

HUBB

NYSE

Hubbell Incorporated, together with its subsidiaries, designs, manufactures, and sells electrical and electronic products in the United States and internationally. It operates through two segments, Electrical Solution and Utility Solution. The Electrical Solution segment offers standard and special application wiring device products, rough-in electrical products, connector and grounding products, lighting fixtures, and other electrical equipment for use in industrial, commercial, and institutional facilities by electrical contractors, maintenance personnel, electricians, utilities, and telecommunications companies, as well as components and assemblies for the natural gas distribution market. It also designs and manufactures various industrial controls, and communication systems for use in the non-residential and industrial markets, as well as in the oil and gas, and mining industries. This segment sells its products through electrical and industrial distributors, home centers, retail and hardware outlets, lighting showrooms, and residential product-oriented Internet sites; and special application products primarily through wholesale distributors to contractors, industrial customers, and original equipment manufacturers. The Utility Solution segment designs, manufactures, and sells distribution, transmission, substation, and telecommunications products, such as arresters, insulators, connectors, anchors, bushings, and enclosures; and utility infrastructure products, including smart meters, communications systems, and protection and control devices. This segment sells its products to distributors, as well as directly to users, such as utilities, telecommunication companies, industrial firms, and construction and engineering firms. Its brand portfolio includes Hubbell, Kellems, Bryant, Burndy, CMC, Bell, TayMac, Wiegmann, Killark, Hawke, Aclara, Fargo, Quazite, Hot Box, etc. The company was founded in 1888 and is headquartered in Shelton, Connecticut.

355.35 USD

-0.565 (-0.159%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

4.19B

4.19B

4.95B

5.37B

5.63B

6.07B

6.55B

7.07B

7.62B

8.22B

Revenue %

-

0.19

17.97

8.59

4.76

7.88

7.88

7.88

7.88

Operating Cash Flow

648M

543.8M

583.2M

880.8M

991.2M

901.52M

972.54M

1.05B

1.13B

1.22B

Operating Cash Flow %

15.48

12.97

11.79

16.39

17.61

14.85

14.85

14.85

14.85

Cap Ex

-88.4M

-90.2M

-129.3M

-165.7M

-180.4M

-159.87M

-172.47M

-186.05M

-200.71M

-216.52M

Cap Ex %

-2.11

-2.15

-2.61

-3.08

-3.21

-2.63

-2.63

-2.63

-2.63

Free Cash Flow

559.6M

453.6M

453.9M

715.1M

810.8M

741.65M

800.08M

863.11M

931.11M

1B

Weighted Average Cost Of Capital

Price

355.35

Beta

Diluted Shares Outstanding

54M

Costof Debt

4.29

Tax Rate

After Tax Cost Of Debt

3.32

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

1.72B

Total Equity

19.19B

Total Capital

20.91B

Debt Weighting

8.22

Equity Weighting

91.78

Wacc

7.96

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

4.19B

4.19B

4.95B

5.37B

5.63B

6.07B

6.55B

7.07B

7.62B

8.22B

Operating Cash Flow

648M

543.8M

583.2M

880.8M

991.2M

901.52M

972.54M

1.05B

1.13B

1.22B

Cap Ex

-88.4M

-90.2M

-129.3M

-165.7M

-180.4M

-159.87M

-172.47M

-186.05M

-200.71M

-216.52M

Free Cash Flow

559.6M

453.6M

453.9M

715.1M

810.8M

741.65M

800.08M

863.11M

931.11M

1B

Wacc

7.96

7.96

7.96

7.96

7.96

Pv Lfcf

686.98M

686.47M

685.97M

685.46M

684.96M

Sum Pv Lfcf

3.43B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

7.96

Free Cash Flow T1

1.04B

Terminal Value

26.39B

Present Terminal Value

18B

Intrinsic Value

Enterprise Value

21.43B

Net Debt

1.39B

Equity Value

20.04B

Diluted Shares Outstanding

54M

Equity Value Per Share

371.08

Projected DCF

371.08 0.042%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep