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

$95.21

Today's Fair Value

$134.73 +41.51%

Margin of Safety

+29.33%

Projected Value (5Y)

$216.98 +127.9%

Dividends Paid (5Y)

$7.06

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: 10.93% | CAGR (5y): 10.1%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.91x)

Discount Rate