Littelfuse, Inc.

Littelfuse, Inc.

LFUSยทNASDAQ

$484.65

+4.6%
TechnologyHardware, Equipment & Parts

Littelfuse, Inc. manufactures and sells circuit protection, power control, and sensing products in the Asia-Pacific, the Americas, and Europe. The company's Electronics segment offers fuses and fuse accessories, positive temperature coefficient resettable fuses, polymer electrostatic discharge suppressors, varistors, reed switch based magnetic sensing products, and gas discharge tubes; and discrete transient voltage suppressor (TVS) diodes, TVS diode arrays, protection and switching thyristors, metal-oxide-semiconductor field-effect transistors and diodes, and insulated gate bipolar transistors. This segment serves industrial motor drives and power conversion, automotive electronics, electric vehicle and related infrastructure, power supplies, data centers, telecommunications, medical devices, alternative energy, building and home automation, appliances, and mobile electronics markets. Its Transportation segment provides blade, resettable, and high-current and high-voltage fuses, as well as battery cable protectors for hybrid and electric vehicles; fuses, switches, relays, circuit breakers, and power distribution modules for the commercial vehicles; and sensor products. This segment serves original equipment manufacturers, Tier-I suppliers, and parts distributors in the passenger car, heavy duty truck, off-road vehicles, material handling, agricultural, construction, and other commercial vehicle end markets. The company's Industrial segment offers industrial fuses, protection relays, contactors, transformers, and temperature sensors for use in renewable energy and energy storage systems, electric vehicle infrastructure, HVAC systems, industrial safety, non-residential construction, MRO, mining, and industrial automation. It sells its products through distributors, direct sales force, and manufacturers' representatives. Littelfuse, Inc. was founded in 1927 and is headquartered in Chicago, Illinois.

At a Glance

Live Snapshot
Market Cap$12.26B
EPS-2.8900
P/E Ratio-167.70
Earnings Date07/29/2026
Littelfuse, Inc.

Littelfuse, Inc. Fair Value Envelope

LFUS ยท NASDAQ

Our analysis suggests that LFUS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $484.65, this represents a potential HIDDEN relative to our calculated worth for Littelfuse, Inc..

Intrinsic Value
Current Price: $484.65

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$42.6B
+ Cash & Equivalents$563.4M
Firm Value$43.1B
- Debt$946.2M
Equity Value$42.2B
/ Shares Outstanding24,794,064B
DCF Value$1.7K
UNDERVALUED BY 251%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$544.4M
$683.1M
$857.3M
$1.1B
$1.4B
$1.7B
$2.1B
$2.7B
$3.3B
$4.2B
Maintenance CapEx
-$17.0M
-$21.3M
-$26.7M
-$33.6M
-$42.1M
-$52.8M
-$66.3M
-$83.2M
-$104.4M
-$131.1M
Owner Earnings
$527.4M
$661.8M
$830.6M
$1.0B
$1.3B
$1.6B
$2.1B
$2.6B
$3.2B
$4.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$488.3M
$567.4M
$659.3M
$766.2M
$890.3M
$1.0B
$1.2B
$1.4B
$1.6B
$1.9B
Terminal Value represents 75.3% of Enterprise Value