BHE
Benchmark Electronics Inc
Price:  
41.19 
USD
Volume:  
251,908.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BHE Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Benchmark Electronics Inc (BHE) is 103.35 USD. This BHE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.19 USD, the upside of Benchmark Electronics Inc is %.

The range of the Intrinsic Value is 77.29 - 159.66 USD

41.19 USD
Stock Price
103.35 USD
Intrinsic Value
Intrinsic Value Details

BHE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 77.29 - 159.66 103.35 150.9%
DCF (Growth 10y) 88.54 - 171.87 115.18 179.6%
DCF (EBITDA 5y) 68.97 - 93.02 78.96 91.7%
DCF (EBITDA 10y) 85.32 - 117.78 98.88 140.0%
Fair Value 45.75 - 45.75 45.75 11.07%
P/E 34.29 - 47.95 41.96 1.9%
EV/EBITDA 32.41 - 44.99 37.46 -9.1%
EPV 22.91 - 31.34 27.12 -34.1%
DDM - Stable 14.26 - 38.86 26.56 -35.5%
DDM - Multi 55.02 - 115.17 74.33 80.5%

BHE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,484.49
Beta 0.85
Outstanding shares (mil) 36.04
Enterprise Value (mil) 1,503.65
Market risk premium 4.60%
Cost of Equity 8.61%
Cost of Debt 6.82%
WACC 8.04%