As of 2024-07-27, the Intrinsic Value of Amphenol Corp (APH) is
71.52 USD. This Amphenol valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.86 USD, the upside of Amphenol Corp is
%.
The range of the Intrinsic Value is 43.90 - 201.33 USD
71.52 USD
Intrinsic Value
Amphenol Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.90 - 201.33 |
71.52 |
12.0% |
| DCF (Growth 10y) |
51.64 - 220.56 |
81.55 |
27.7% |
| DCF (EBITDA 5y) |
43.71 - 55.85 |
47.96 |
-24.9% |
| DCF (EBITDA 10y) |
50.68 - 69.81 |
58.00 |
-9.2% |
| Fair Value |
18.04 - 18.04 |
18.04 |
-71.75% |
| P/E |
39.57 - 55.50 |
49.01 |
-23.3% |
| EV/EBITDA |
27.68 - 41.58 |
33.38 |
-47.7% |
| EPV |
15.60 - 23.84 |
19.72 |
-69.1% |
| DDM - Stable |
17.94 - 100.72 |
59.33 |
-7.1% |
| DDM - Multi |
34.86 - 151.35 |
56.58 |
-11.4% |
Amphenol Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
76,709.27 |
| Beta |
1.34 |
| Outstanding shares (mil) |
1,201.21 |
| Enterprise Value (mil) |
79,161.57 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.07% |
| Cost of Debt |
4.31% |
| WACC |
7.82% |