Hubbell Financial Model
Energy Equipment Company Financials Example (Free Excel Download)
Hubbell Incorporated designs, manufactures, and sells electrical and electronic products for non-residential and residential construction, industrial, and utility applications.
professionals from Deloitte
Used by professionals from
About this model
This model provides a comprehensive equity valuation and scenario planning tool for Hubbell Incorporated to help an equity research analyst determine the company's intrinsic value based on grid modernisation tailwinds, datacenter demand, and ongoing M&A integration.
Hubbell Incorporated designs, manufactures, and sells electrical and electronic products for non-residential and residential construction, industrial, and utility applications. The company provides critical components that allow the grid to transmit and distribute energy reliably, as well as solutions to manage power across various industrial facilities.
Business segments:
- Utility Solutions (approximately 63% of total revenue)
- Electrical Solutions (approximately 37% of total revenue)
Key geographies: The United States is the primary market, though the company operates globally with facilities in Canada, Mexico, China, the UK, and Brazil.
Business model type: Asset-heavy manufacturing with a strong bolt-on acquisition strategy.
Competitive position: Hubbell is a leading tier-one supplier in the North American electrical equipment and utility infrastructure market, competing with firms like Eaton, Emerson Electric, and Rockwell Automation.
Recent major events: Hubbell acquired Systems Control in 2023 (fully integrated in 2024), divested its Residential Lighting business, and changed its inventory accounting method from LIFO to FIFO in 2025 to improve peer comparability. In 2025, the company also deployed $958 million towards strategic acquisitions.
The downloadable Hubbell financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsHubbell financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $4.19B | $4.95B | $5.37B | $5.63B | $5.84B |
| Gross profit | $1.15B | $1.47B | $1.88B | $1.91B | $2.06B |
| Operating income | $532.3M | $709.1M | $1.03B | $1.09B | $1.21B |
| Net income | $399.5M | $545.9M | $751.4M | $779.0M | $887.1M |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for Hubbell
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Utility Solutions
- Segment name: Utility Solutions
- Revenue driver formula: (Grid Infrastructure Volume x Price) + (Grid Automation Volume x Price) + M&A Contribution
- Historical growth rate: 8% to 12% CAGR over the last 3 years.
- Key growth levers and headwinds: Driven by aging grid infrastructure, renewable energy integration, and electrification megatrends. Headwinds include supply chain constraints and raw material inflation.
- Pricing dynamics: Strong pricing power due to the critical nature of utility components and high switching costs.
- Revenue recognition notes: Primarily recognised at a point in time upon shipment of products.
- Seasonality: Generally stronger in the second and third quarters due to the North American construction and utility maintenance season.
Electrical Solutions
- Segment name: Electrical Solutions
- Revenue driver formula: Prior Year Segment Revenue x (1 + Organic Volume Growth + Price Realisation + M&A Impact)
- Historical growth rate: 4% to 7% CAGR over the last 3 years.
- Key growth levers and headwinds: Driven by datacenter buildouts and light industrial automation. Headwinds include commercial real estate weakness and non-residential construction cyclicality.
- Pricing dynamics: Competitive but supported by brand strength and product reliability.
- Revenue recognition notes: Recognised at a point in time upon transfer of control to the distributor or end customer.
- Seasonality: Mild seasonality, tracking broader non-residential construction cycles.
Cost Structure
Variable Costs / COGS
- Line-by-line breakdown: Raw materials (copper, steel, aluminium, plastics), direct manufacturing labour, overhead, freight, and tariffs.
- Gross margin range: 31% to 36% (expanding recently to 35.3% in 2025 due to price realisation and productivity).
- Key input costs and commodity exposures: Highly exposed to copper, aluminium, and steel prices.
- How COGS scales with revenue: Largely linear, though recent lean manufacturing initiatives and footprint optimisation have generated positive operating leverage.
Operating Expenses
- R&D: Typically 1.5% to 2.0% of revenue, covering new product development and smart grid technology enhancements.
- SG&A: Typically 13% to 15% of revenue, driven by sales commissions, marketing, and administrative headcount.
- Depreciation & Amortisation: Approximately 3% to 4% of revenue, heavily skewed towards amortisation of acquisition-related intangibles due to the company's serial M&A strategy.
- Stock-Based Compensation: Approximately 0.5% to 1.0% of revenue.
- Restructuring / one-time charges: Frequent footprint consolidation and integration costs, typically running at $30 million to $50 million annually.
Margin Profile
- Gross margin: 31% to 36%
- EBITDA margin: 18% to 22%
- Operating margin: 16% to 21% (Adjusted operating margin reached 23.4% in Q4 2025)
- Net margin: 11% to 15%
- Margin trend: Expanding due to strong price-cost spread, exit from lower-margin residential lighting, and accretive acquisitions.
Balance Sheet Structure
- Total assets: Approximately $6.5 billion to $7.0 billion.
- Key asset categories: Accounts receivable, inventory, property, plant and equipment (PP&E), and a massive goodwill and intangibles balance.
- Goodwill & intangibles as % of total assets: Consistently above 45% due to the historical roll-up strategy.
- Working capital profile:
- Days Sales Outstanding (DSO): 50 to 55 days
- Days Inventory Outstanding (DIO): 70 to 80 days
- Days Payable Outstanding (DPO): 55 to 65 days
- Net working capital as % of revenue: 15% to 18%
- Is working capital positive or negative? Positive. The company requires working capital investment to fund organic growth.
- PP&E: Consists of manufacturing facilities, tooling, and warehouse equipment. Useful lives range from 3 to 15 years for equipment and up to 40 years for buildings.
- Right-of-use assets / operating leases: Material but manageable, representing leased warehouse and office spaces.
Capital Expenditure & Investment
- Capex as % of revenue: 2.5% to 3.5% (approximately $155 million to $180 million annually).
- Maintenance capex vs. growth capex: Roughly 40% maintenance and 60% growth (automation, footprint optimisation, and capacity expansion).
- Major capex programmes underway: Investments in manufacturing automation and facility consolidation to drive lean productivity.
- Capitalised software / development costs: Minimal relative to physical tooling and facility investments.
- M&A pattern: Serial bolt-on acquirer with occasional transformational deals (like the $1.1 billion Systems Control acquisition). In 2025, the company spent $958 million on acquisitions.
- Typical acquisition multiple paid: 10x to 14x forward EBITDA before synergies.
Debt & Capital Structure
- Total debt: Approximately $2.6 billion.
- Debt/EBITDA ratio: 1.5x to 2.0x (management targets a conservative leverage profile).
- Credit rating: Investment grade (Baa1/BBB+).
- Key debt instruments: Senior unsecured notes (e.g., $400 million 4.800% Notes due 2035), term loans, and a revolving credit facility.
- Maturity profile: Well-laddered with a mix of medium-term and long-term notes.
- Interest rate profile: Predominantly fixed-rate bonds with some floating-rate term loan exposure.
- Covenants: Standard interest coverage and leverage ratio covenants, with ample headroom.
- Share repurchase programme: Active. The company repurchased $225 million of shares in 2025.
- Dividend policy: Strong dividend growth track record (17+ consecutive years of increases), paying out approximately 30% to 35% of net income.
Cash Flow Characteristics
- Operating cash flow conversion: 1.1x to 1.2x of Net Income (highly cash generative).
- Free cash flow margin: 14% to 16% of revenue.
- Major non-cash items: Depreciation, massive amortisation of acquisition-related intangibles, and stock-based compensation.
- Working capital cash flow impact: Typically a use of cash during periods of high organic growth or supply chain disruption.
- Capex intensity: Low capital intensity, allowing for robust free cash flow generation.
- Cash tax rate vs. GAAP effective tax rate: Cash taxes generally track the GAAP effective tax rate of 22% to 23%, with minor timing differences from depreciation schedules.
Sheet Structure
- Assumptions: Hardcoded drivers for macroeconomic inputs, segment growth rates, margin targets, working capital days, and tax rates.
- Income Statement: Consolidated GAAP income statement from Net Sales down to Net Income Available to Common Shareholders.
- Balance Sheet: Standard assets, liabilities, and shareholders' equity, balancing perfectly in all forecast periods.
- Cash Flow Statement: Indirect method starting from Net Income, adjusting for non-cash items, working capital changes, capex, M&A, debt issuance/repayment, and dividends.
- Revenue & Margin Build: Detailed build for Utility Solutions and Electrical Solutions, projecting volume, price, M&A contribution, and segment-level adjusted operating profit.
- Working Capital & Capex: Schedules calculating accounts receivable, inventory, accounts payable, and PP&E roll-forwards based on DSO, DIO, DPO, and capex % of sales.
- Debt & Interest Schedule: Tranche-by-tranche debt roll-forward, calculating interest expense based on weighted average interest rates and tracking maturities.
- Adjusted Earnings Reconciliation: Bridge from GAAP Net Income to Adjusted Net Income by adding back amortisation of acquisition-related intangibles and integration costs.
- DCF Valuation: Unlevered free cash flow calculation, WACC build, terminal value calculation, and implied share price output.
Key Financial Relationships
- Utility Solutions Net Sales = Prior Year Utility Solutions Net Sales x (1 + Utility Organic Growth Rate + Utility M&A Growth Rate)
- Electrical Solutions Net Sales = Prior Year Electrical Solutions Net Sales x (1 + Electrical Organic Growth Rate + Electrical M&A Growth Rate)
- Total Net Sales = Utility Solutions Net Sales + Electrical Solutions Net Sales
- Cost of Goods Sold = Total Net Sales x (1 - Gross Margin Percentage)
- Gross Profit = Total Net Sales - Cost of Goods Sold
- SG&A Expense = Total Net Sales x SG&A Percentage
- Segment Adjusted Operating Income = Segment Net Sales x Segment Adjusted Operating Margin
- Consolidated Operating Income = Gross Profit - SG&A Expense - R&D Expense - Amortisation of Intangibles - Restructuring Costs
- Interest Expense = Average Total Debt Balance x Weighted Average Interest Rate
- Income Tax Expense = Earnings Before Income Taxes x Effective Tax Rate
- Accounts Receivable = (Total Net Sales / 365) x Days Sales Outstanding
- Inventory = (Cost of Goods Sold / 365) x Days Inventory Outstanding
- Accounts Payable = (Cost of Goods Sold / 365) x Days Payable Outstanding
- Free Cash Flow = Cash from Operations - Capital Expenditures
- Adjusted Diluted EPS = (Net Income + Amortisation of Intangibles + Restructuring Costs - Tax Impact of Adjustments) / Diluted Shares Outstanding
Cross-Sheet Dependencies
- The Assumptions sheet feeds all forward-looking calculations across the model.
- The Revenue & Margin Build sheet calculates top-line and segment profit, which feeds directly into the Income Statement.
- The Income Statement generates Net Income, which is the starting point for the Cash Flow Statement and feeds Retained Earnings on the Balance Sheet.
- The Working Capital & Capex sheet uses revenue and COGS from the Income Statement to calculate balance sheet line items, and the period-over-period changes feed the Cash Flow Statement.
- The Debt & Interest Schedule uses cash flow deficits or surpluses from the Cash Flow Statement to determine revolver drawdowns, feeding interest expense back to the Income Statement and ending debt balances to the Balance Sheet. This creates a circular reference that must be managed with a toggle.
- The DCF Valuation pulls NOPAT from the Income Statement, D&A and Capex from the Cash Flow Statement, and changes in NWC from the Working Capital & Capex sheet.
Sign Convention
- Revenues, assets, and equity are represented as positive numbers.
- Expenses (COGS, SG&A, Interest, Taxes) are represented as positive numbers in their supporting schedules but subtracted in the Income Statement totals.
- Liabilities are represented as positive numbers on the Balance Sheet.
- On the Cash Flow Statement, cash inflows are positive and cash outflows (e.g., capital expenditures, dividends paid, debt repayments) are negative.
Things Most Likely to Go Wrong
- The company changed its inventory accounting method from LIFO to FIFO in 2025. Historical inventory and COGS figures prior to 2024 will not be perfectly comparable without manual recast adjustments.
- Amortisation of acquisition-related intangibles is massive (often exceeding $1.50 per share). Failing to separate this from standard depreciation will severely distort maintenance capex assumptions and unlevered free cash flow.
- Segment-level operating income includes corporate allocations. Reconciling segment profit to consolidated operating income requires a specific "Corporate and Unallocated" deduction line.
- The divestiture of the Residential Lighting business creates discontinued operations noise in historical income statements. The model must isolate continuing operations to forecast accurately.
- Hubbell frequently reports "Adjusted Operating Margin" which excludes restructuring and integration costs. The builder must ensure GAAP operating margin is used for the formal Income Statement, while Adjusted metrics are kept in a separate reconciliation schedule.
- M&A spend is highly unpredictable but historically consistent. Assuming zero future M&A will understate revenue growth and overstate cash build-up. The model should include a placeholder for annual bolt-on acquisitions.
- Stock-based compensation runs at approximately 0.8% of revenue. Excluding it from adjusted figures flatters margins, but it must be treated as a real economic cost in the DCF.
- Tariffs and raw material inflation can swing gross margins by 50 to 100 basis points quarter-over-quarter. The gross margin assumption needs to reflect a normalised price-cost spread.
Validation Checks
- Gross margin should remain in the 34.0% to 36.0% range based on recent pricing power and productivity initiatives.
- Capex as a percentage of revenue must stay between 2.5% and 3.5%. Flag if it exceeds 4.0%.
- Operating Cash Flow to Net Income conversion should consistently be greater than 1.1x.
- Debt to EBITDA should remain below 2.5x to align with management's investment-grade rating targets.
- The Balance Sheet must balance exactly: Total Assets = Total Liabilities + Shareholders' Equity in every single forecast period.
- Implied terminal growth rate in the DCF should not exceed 3.0%, reflecting long-term GDP growth plus a slight premium for electrification tailwinds.
- The effective tax rate should remain between 22.0% and 23.5%.
- Dividend payout ratio should remain between 30% and 35% of GAAP Net Income.
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| Utility Solutions Organic Growth | 6.0 | % | Midpoint of management's 2026 guidance (5-7%) |
| Electrical Solutions Organic Growth | 6.0 | % | Midpoint of management's 2026 guidance (5-7%) |
| Annual M&A Revenue Contribution | 2.0 | % | Historical average contribution from bolt-on acquisitions |
| Gross Margin | 35.3 | % | Aligns with actual 2025 reported gross margin |
| SG&A as % of Revenue | 14.5 | % | Historical average, reflecting slight operating leverage |
| R&D as % of Revenue | 1.8 | % | Consistent with historical run-rate for innovation |
| Effective Tax Rate | 22.5 | % | Based on recent historical GAAP tax rates |
| Days Sales Outstanding (DSO) | 52 | Days | Calculated from 2025 ending receivables and revenue |
| Days Inventory Outstanding (DIO) | 75 | Days | Calculated from 2025 ending inventory and COGS (FIFO basis) |
| Days Payable Outstanding (DPO) | 60 | Days | Calculated from 2025 ending payables and COGS |
| Capex as % of Revenue | 3.0 | % | Aligns with management's long-term capital intensity target |
| Weighted Average Interest Rate | 4.5 | % | Blended rate of recent senior notes and term loans |
| Annual Share Repurchases | 200 | $ Millions | Consistent with 2025 actuals and capital allocation policy |
| Dividend Growth Rate | 8.0 | % | Matches the October 2025 declared dividend increase |
| WACC | 8.5 | % | Standard discount rate for a large-cap industrial manufacturer |
| Terminal Growth Rate | 2.5 | % | Reflects long-term GDP growth plus electrification tailwinds |
Data Sources & Benchmarks
- SEC EDGAR: Hubbell Incorporated (HUBB) 10-K and 10-Q filings.
- Hubbell Investor Relations: Quarterly earnings presentations, Investor Day transcripts, and press releases.
- Key peers for benchmarking: Eaton Corporation (ETN), Emerson Electric (EMR), Rockwell Automation (ROK), and Quanta Services (PWR) for utility end-market trends.
- Industry data sources: Dodge Construction Network for non-residential construction starts, and Edison Electric Institute (EEI) for utility capital expenditure forecasts.
- Consensus estimates: Bloomberg or FactSet for forward-looking revenue and EPS consensus to validate model outputs.
Sources
Do more with the Hubbell model
Frequently asked
What does Hubbell Incorporated do?+
Hubbell Incorporated designs, manufactures, and sells electrical and electronic products for non-residential and residential construction, industrial, and utility applications. The company provides critical components that allow the grid to transmit and distribute energy reliably, as well as solutions to manage power across various industrial facilities.
What are the primary revenue drivers for Hubbell Incorporated?+
Hubbell's revenue is primarily driven by grid modernization tailwinds, increasing datacenter demand, and ongoing M&A integration. Its Utility Solutions segment accounts for approximately 63% of total revenue, while Electrical Solutions makes up about 37%.
What is Hubbell's typical capital expenditure as a percentage of revenue?+
Hubbell's capital expenditure typically ranges from 2.5% to 3.5% of revenue, amounting to approximately $155 million to $180 million annually. This investment is split roughly 40% for maintenance and 60% for growth initiatives like automation and capacity expansion.
What are the key assumptions used in the Hubbell financial model for valuation?+
Key assumptions in the Hubbell financial model include a revenue growth rate of approximately 8.02%, COGS as 69.74% of revenue, and SGA as 15.68% of revenue. The model also assumes a tax rate of 21.07% and capital expenditure at 2.46% of revenue.
What is the purpose of the downloadable Hubbell financial model?+
The downloadable Hubbell financial model serves as a comprehensive equity valuation and scenario planning tool for equity research analysts. It helps determine the company's intrinsic value based on factors like grid modernization tailwinds, datacenter demand, and ongoing M&A integration.
How does Hubbell's acquisition strategy impact its balance sheet?+
Hubbell employs a serial bolt-on acquisition strategy, which significantly impacts its balance sheet by contributing to a substantial goodwill and intangibles balance, consistently above 45% of total assets. For instance, the company spent $958 million on acquisitions in 2025, including the $1.1 billion Systems Control acquisition.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Energy Equipment Company Financial Models
Browse another company in the same sector.
Eaton
Eaton Corporation plc is an intelligent power management company that manufactures engineered products for the industrial, vehicle, commercial, and aerospace markets.
First Solar
First Solar is the largest US-headquartered solar technology and manufacturing company, specialising in advanced cadmium telluride (CdTe) thin-film photovoltaic (PV) modules.
GE Vernova
GE Vernova is a purpose-built global energy company that provides equipment, services, and software to generate, transfer, orchestrate, convert, and store electricity.
Generac
Generac designs, manufactures, and provides energy technology solutions and backup power generation equipment for residential, commercial, and industrial markets, including energy storage and grid services.
Vertiv
Vertiv Holdings Co is a global provider of critical digital infrastructure and continuity solutions, primarily serving data centres, communication networks, and commercial/industrial environments.
Explore more Manufacturing financial model templates.
