Franklin Electric

주가

94.60 USD

적정가치

99.38 USD


Benchmarks	-	Full Ticker
Helios Technologies, Inc.	-	NYSE:HLIO
Worthington Enterprises, Inc.	-	NYSE:WOR
Watts Water Technologies, Inc.	-	NYSE:WTS
Dover Corporation	-	NYSE:DOV
Lindsay Corporation	-	NYSE:LNN
Franklin Electric Co., Inc.	-	NasdaqGS:FELE
-	-	-

Multiples Valuation: Price / EPS

주가

94.60 USD

적정가치

99.38 USD

상승 여력 있음

5.1%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	HLIO	WOR	WTS	DOV	LNN	FELE
	NYSE:HLIO	NYSE:WOR	NYSE:WTS	NYSE:DOV	NYSE:LNN	NasdaqGS:FELE
Historical Net Income Growth
5Y CAGR	-8.3%	-29.0%	17.2%	15.6%	98.1%	13.6%
3Y CAGR	-28.0%	-66.3%	20.7%	7.6%	15.9%	5.5%
Latest Twelve Months	4.0%	-42.3%	11.1%	48.3%	-1.1%	-6.7%

Historical Net Income Profit Margin
5 Year Average Margin	7.6%	17.7%	10.7%	14.3%	8.9%	8.9%
Prior Fiscal Year	4.5%	8.0%	12.7%	12.3%	10.7%	9.3%
Latest Fiscal Year	4.8%	2.2%	12.9%	18.1%	10.9%	8.9%
Latest Twelve Months	4.8%	5.3%	12.9%	18.1%	11.2%	8.9%

Current Trading Multiples
EV / LTM EBITDA	10.0x	30.1x	14.7x	15.5x	13.5x	14.0x
Price / LTM Sales	1.3x	2.2x	3.0x	3.1x	2.3x	2.1x
LTM P/E Ratio	27.6x	41.6x	23.3x	17.1x	20.1x	24.1x


	Low	Mid	High

Benchmark LTM P/E Ratio	17.1x	23.3x	41.6x
Historical LTM P/E Ratio	19.7x	24.1x	34.5x

Selected P/E Multiple	24.4x	25.7x	27.0x
(x) LTM Net Income	180	180	180
(=) Equity Value	4,381	4,612	4,842
(/) Shares Outstanding	45.8	45.8	45.8
Implied Value Range	95.70	100.73	105.77
FX Rate: USD/USD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	95.70	100.73	105.77		94.60
Upside / (Downside)	1.2%	6.5%	11.8%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	HLIO	WOR	WTS	DOV	LNN	FELE

Value of Common Equity	1,074	2,526	6,796	23,938	1,377	4,331
(/) Shares Outstanding	33.3	50.0	33.3	137.1	10.9	45.8
Implied Stock Price	32.27	50.48	203.98	174.65	126.71	94.60
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	32.27	50.48	203.98	174.65	126.71	94.60

Trading Currency	USD	USD	USD	USD	USD	USD
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

로딩 에러