As of 2024-12-11, the Intrinsic Value of Benchmark Electronics Inc (BHE) is
103.64 USD. This BHE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.47 USD, the upside of Benchmark Electronics Inc is
118.30%.
The range of the Intrinsic Value is 73.69 - 181.00 USD
103.64 USD
Intrinsic Value
BHE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.69 - 181.00 |
103.64 |
118.3% |
| DCF (Growth 10y) |
85.71 - 197.96 |
117.40 |
147.3% |
| DCF (EBITDA 5y) |
87.52 - 135.19 |
110.86 |
133.5% |
| DCF (EBITDA 10y) |
97.94 - 157.69 |
125.35 |
164.1% |
| Fair Value |
43.37 - 43.37 |
43.37 |
-8.63% |
| P/E |
42.40 - 52.21 |
47.37 |
-0.2% |
| EV/EBITDA |
44.81 - 76.61 |
59.30 |
24.9% |
| EPV |
23.63 - 35.40 |
29.52 |
-37.8% |
| DDM - Stable |
12.87 - 41.86 |
27.36 |
-42.4% |
| DDM - Multi |
53.55 - 133.82 |
76.31 |
60.8% |
BHE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,708.92 |
| Beta |
1.40 |
| Outstanding shares (mil) |
36.00 |
| Enterprise Value (mil) |
1,663.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.58% |
| Cost of Debt |
6.59% |
| WACC |
8.05% |