investorscraft@gmail.com

Intrinsic Value of Littelfuse, Inc. (LFUS)

Previous Close$233.85
Intrinsic Value
Upside potential
Previous Close
$233.85

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

Littelfuse, Inc. operates as a global leader in circuit protection, power control, and sensing technologies, serving diverse industries such as automotive, industrial, and electronics. The company generates revenue through the design, manufacture, and sale of fuses, semiconductors, relays, and sensors, which are critical for ensuring safety and efficiency in electrical systems. Its broad product portfolio and strong R&D capabilities position it as a key supplier to OEMs and aftermarkets worldwide. Littelfuse maintains a competitive edge through technological innovation, strategic acquisitions, and a global distribution network, enabling it to address evolving customer demands in high-growth sectors like electric vehicles and renewable energy. The company’s market leadership is reinforced by its ability to provide customized solutions, ensuring reliability and performance in mission-critical applications. With a focus on sustainability and energy efficiency, Littelfuse is well-positioned to capitalize on trends such as electrification and IoT adoption, further solidifying its industry standing.

Revenue Profitability And Efficiency

Littelfuse reported revenue of $2.19 billion for FY 2024, with net income of $100.19 million, reflecting a net margin of approximately 4.6%. The company generated $367.62 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $75.88 million, indicating disciplined investment in growth and operational efficiency. These metrics suggest a balanced approach to profitability and reinvestment.

Earnings Power And Capital Efficiency

Diluted EPS stood at $4.00, supported by robust operating performance and effective cost management. The company’s ability to maintain earnings power amid macroeconomic uncertainties highlights its resilient business model. Littelfuse’s capital efficiency is evident in its strategic allocation of resources, balancing growth initiatives with shareholder returns.

Balance Sheet And Financial Health

Littelfuse maintains a strong balance sheet, with $724.92 million in cash and equivalents and total debt of $930.57 million. The company’s liquidity position provides flexibility for strategic investments and debt management. Its conservative leverage profile and healthy cash reserves underscore financial stability, reducing risk in volatile market conditions.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, driven by demand for its circuit protection and sensing solutions. Littelfuse pays a dividend of $2.80 per share, reflecting a commitment to returning capital to shareholders. Its growth trajectory is supported by secular trends in electrification and automation, positioning it for sustained expansion.

Valuation And Market Expectations

Littelfuse’s valuation reflects its leadership in niche markets and growth potential in high-demand sectors. Investors likely price in expectations for continued innovation and market share gains. The company’s ability to execute on strategic initiatives will be critical in meeting market expectations for long-term value creation.

Strategic Advantages And Outlook

Littelfuse benefits from technological expertise, a diversified customer base, and global reach. Its focus on high-growth applications, such as electric vehicles and renewable energy, provides a competitive edge. The outlook remains positive, with opportunities to expand margins and capture market share through innovation and strategic acquisitions.

Sources

Company filings, investor presentations

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