Littelfuse Inc Valuation – September 2018 $LFUS

Company Profile (excerpt from Reuters): Littelfuse, Inc., incorporated on November 25, 1991, is a supplier of circuit protection products for the electronics, automotive and industrial markets. The Company operates through three segments: Electronics, Automotive and Industrial. In addition to the portfolio of circuit protection products and solutions, the Company offers electronic reed switches and sensors, automotive sensors for comfort and safety systems and a range of electromechanical and electronic switch and control devices for commercial and specialty vehicles, as well as protection relays and power distribution centers for the control and distribution of electricity.


Downloadable PDF version of this valuation:

ModernGraham Valuation of LFUS – September 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $5,704,732,255 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 3.59 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 120.38% Pass
6. Moderate PEmg Ratio PEmg < 20 40.15 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.86 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 3.59 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.99 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $5.57
MG Growth Estimate 6.28%
MG Value $117.27
Opinion Overvalued
MG Grade C
MG Value based on 3% Growth $80.75
MG Value based on 0% Growth $47.33
Market Implied Growth Rate 15.82%
Current Price $223.56
% of Intrinsic Value 190.63%

Littelfuse, Inc. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has no initial concerns. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $3.93 in 2014 to an estimated $5.57 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 15.82% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Littelfuse, Inc. revealed the company was trading above its Graham Number of $83.77. The company pays a dividend of $1.36 per share, for a yield of 0.6% Its PEmg (price over earnings per share – ModernGraham) was 40.15, which was below the industry average of 40.28, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-6.29.

Littelfuse, Inc. receives an average overall rating in the ModernGraham grading system, scoring a C.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$6.29
Graham Number $83.77
PEmg 40.15
Current Ratio 3.59
PB Ratio 3.86
Current Dividend $1.36
Dividend Yield 0.61%
Number of Consecutive Years of Dividend Growth 8

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2018
Total Current Assets $958,201,000
Total Current Liabilities $267,163,000
Long-Term Debt $687,538,000
Total Assets $2,587,994,000
Intangible Assets $1,222,279,000
Total Liabilities $1,117,974,000
Shares Outstanding (Diluted Average) 25,401,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $7.49
Dec2017 $5.21
Dec2016 $4.60
Dec2015 $3.56
Dec2014 $4.32
Dec2013 $3.94
Dec2012 $3.40
Dec2011 $3.90
Dec2010 $3.52
Dec2009 $0.43
Dec2008 $0.37
Dec2007 $1.64
Dec2006 $1.06
Dec2005 $0.78
Dec2004 $1.59
Dec2003 $0.70
Dec2002 $0.44
Dec2001 $0.19
Dec2000 $1.69
Dec1999 $1.16
Dec1998 $0.86

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $5.57
Dec2017 $4.51
Dec2016 $4.10
Dec2015 $3.84
Dec2014 $3.93
Dec2013 $3.50
Dec2012 $2.96
Dec2011 $2.48
Dec2010 $1.65
Dec2009 $0.76
Dec2008 $0.98
Dec2007 $1.24
Dec2006 $1.00
Dec2005 $0.90
Dec2004 $0.94
Dec2003 $0.69
Dec2002 $0.75

Recommended Reading:

Other ModernGraham posts about the company

Littelfuse Inc Valuation – Initial Coverage $LFUS

Other ModernGraham posts about related companies

CTS Corporation Valuation – August 2018 $CTS
Kopin Corp Valuation – August 2018 $KOPN
Knowles Corp Valuation – August 2018 $KN
Cree Inc Valuation – August 2018 $CREE
Cray Inc Valuation – August 2018 $CRAY
Kulicke & Soffa Industries Inc Valuation – August 2018 $KLIC
Keysight Technologies Inc Valuation – August 2018 $KEYS
Semtech Corp Valuation – August 2018 $SMTC
Cohu Inc Valuation – August 2018 $COHU
Coherent Inc Valuation – August 2018 $COHR


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.