All companies
Hubbell logo
IndustrialsHUBB

Hubbell (HUBB) Financial Forecast Calculator

Interactive 5-year forecast and DCF for Hubbell. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from Hubbell’s most recent SEC filings.

Revenue FY30
$7.90B
from $5.37B
FCF FY30
$827.4M
Margin 10.5%
Enterprise value
$11.83B
2.2× LTM revenue
Equity value
$10.59B
Net debt $1.24B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
8.0%
-10.0%baseline 8.0%40.0%
Gross margin
30.3%
5.0%baseline 30.3%90.0%
Capex % of revenue
2.5%
0.0%baseline 2.5%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the Hubbell forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

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

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview