As of 2024-10-14, the Intrinsic Value of Amphenol Corp (APH) is
62.42 USD. This Amphenol valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 67.38 USD, the upside of Amphenol Corp is
-7.40%.
The range of the Intrinsic Value is 40.06 - 141.42 USD
62.42 USD
Intrinsic Value
Amphenol Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
40.06 - 141.42 |
62.42 |
-7.4% |
DCF (Growth 10y) |
49.58 - 163.42 |
74.89 |
11.2% |
DCF (EBITDA 5y) |
44.17 - 56.95 |
50.64 |
-24.8% |
DCF (EBITDA 10y) |
53.55 - 74.03 |
63.33 |
-6.0% |
Fair Value |
18.56 - 18.56 |
18.56 |
-72.45% |
P/E |
43.33 - 62.13 |
52.55 |
-22.0% |
EV/EBITDA |
30.61 - 41.05 |
36.08 |
-46.5% |
EPV |
13.62 - 20.39 |
17.00 |
-74.8% |
DDM - Stable |
17.69 - 76.28 |
46.98 |
-30.3% |
DDM - Multi |
32.97 - 109.10 |
50.48 |
-25.1% |
Amphenol Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
81,145.06 |
Beta |
1.73 |
Outstanding shares (mil) |
1,204.29 |
Enterprise Value (mil) |
85,331.96 |
Market risk premium |
4.60% |
Cost of Equity |
8.48% |
Cost of Debt |
4.25% |
WACC |
8.22% |