investorscraft@gmail.com

Intrinsic ValueFranklin Electric Co., Inc. (FELE)

Previous Close$94.63
Intrinsic Value
Upside potential
Previous Close
$94.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Franklin Electric Co., Inc. operates as a global leader in the production and distribution of water and fuel pumping systems, serving residential, commercial, agricultural, and industrial markets. The company’s core revenue model is driven by the sale of submersible motors, pumps, and related equipment, complemented by aftermarket services and system integration solutions. Franklin Electric’s diversified product portfolio includes groundwater, surface water, and fuel transfer systems, positioning it as a critical infrastructure provider in water management and energy distribution. The company maintains a strong competitive edge through its vertically integrated manufacturing capabilities, proprietary technologies, and extensive distribution network spanning over 150 countries. Its market leadership is reinforced by strategic acquisitions, such as the purchase of Pioneer Pump in 2022, which expanded its presence in the agricultural and dewatering sectors. Franklin Electric’s focus on sustainability and water conservation aligns with global trends, further solidifying its reputation as an innovator in fluid handling solutions.

Revenue Profitability And Efficiency

Franklin Electric reported revenue of $2.02 billion for FY 2024, with net income of $179.6 million, reflecting a net margin of approximately 8.9%. The company generated $261.4 million in operating cash flow, demonstrating robust cash conversion efficiency. Capital expenditures totaled $41.7 million, indicating disciplined reinvestment in operations. Diluted EPS stood at $3.86, supported by stable pricing and cost management initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain profitability across cyclical demand environments. Return on invested capital (ROIC) remains healthy, driven by efficient asset utilization and a balanced mix of high-margin products and services. Franklin Electric’s capital-light aftermarket business contributes recurring revenue, enhancing earnings stability. The firm’s focus on operational leverage and supply chain optimization further bolsters capital efficiency.

Balance Sheet And Financial Health

Franklin Electric maintains a solid balance sheet, with $220.5 million in cash and equivalents against total debt of $191.6 million, reflecting a conservative leverage profile. The company’s liquidity position is strong, with ample capacity to fund growth initiatives and strategic acquisitions. Net debt is minimal, providing flexibility to navigate macroeconomic uncertainties while sustaining shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, driven by organic expansion and strategic acquisitions in emerging markets. Franklin Electric’s dividend policy is shareholder-friendly, with a $1.03 annual dividend per share, yielding approximately 1.1% as of recent pricing. The payout ratio remains sustainable, allowing for reinvestment in innovation and market penetration while rewarding long-term investors.

Valuation And Market Expectations

Franklin Electric trades at a forward P/E multiple in line with industrial peers, reflecting market expectations of steady mid-single-digit revenue growth. Investors appear to value the company’s resilient end markets, margin stability, and disciplined capital allocation. The stock’s valuation incorporates Franklin Electric’s defensive qualities and exposure to global water infrastructure demand.

Strategic Advantages And Outlook

Franklin Electric’s strategic advantages include its global distribution network, technological expertise, and strong brand recognition in niche pumping markets. The company is well-positioned to benefit from increasing water scarcity and infrastructure modernization trends. Management’s focus on operational excellence and selective M&A should support continued margin expansion and earnings growth over the medium term.

Sources

Company 10-K, Investor Presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount