HUBBELL INC

HUBB

CIK 0000048898 · Quarterly mode · latest period FY2025 (Q4) (ending 2025-12-31) · sourced from SEC EDGAR

At a glance · FY2025 (Q4)

Revenue
$1.49B
↑+11.9% +$158Mvs FY2024 (Q4)
Operating Income
$312M
↑+20.0% +$52Mvs FY2024 (Q4)
Net Income
$224M
↑+13.1% +$26Mvs FY2024 (Q4)
Gross Profit
$525M
↑+16.1% +$73Mvs FY2024 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Average
62/100
  • Profitability
    65ROIC 18.0% (10% = solid, 20%+ = moat)
  • Liquidity
    61Current Ratio 1.72 (above 1.5 = solid)
  • Leverage
    74D/E 0.53 (under 0.5 = conservative)
  • Efficiency
    44Asset Turnover 0.78x (1.0+ = capital-efficient)
  • Growth
    56Revenue YoY +11.9% (10% = solid, 25%+ = elite)
  • Margin Trend
    69Op Margin 20.9% · trend +1.1pts (4Q avg vs prior 4Q)

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project HUBB's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

20%

Trailing 3-yr CAGR was 19.9%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$452.17
Total enterprise IV
$24.19B
Diluted shares
0.05B
Terminal PV
$18.47B (76% of total)
Year-5 FCF
$2.18B
YearProjected FCFDiscounted PV
+1$1.05B$954M
+2$1.26B$1.04B
+3$1.51B$1.14B
+4$1.81B$1.24B
+5$2.18B$1.35B
Terminal$29.75B$18.47B

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$155M
investment in PP&E
Dividends paid (TTM)
cash returned to holders
Stock buybacks (TTM)
$225M
share count reduction
Stock-based comp (TTM)
$33M
non-cash dilution

Balance sheet · 2025-12-31

latest filed snapshot
Total assets
$8.23B
everything owned
Total liabilities
$4.37B
everything owed
Stockholders' equity
$3.85B
shareholder claim
Net debt
$1.55B
LT debt minus cash

Recent performance · 67 quarters

Revenue↑+11.9% +$158M
$1.49B
Net Income↑+13.1% +$26M
$224M
Free Cash Flow↑+6.7% +$24M
$389M
Operating Margin↑+1.4pts
20.9%

Drill down