BHE
Benchmark Electronics Inc
Price:  
38.03 
USD
Volume:  
229,548.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BHE Intrinsic Value

139.00 %
Upside

What is the intrinsic value of BHE?

As of 2025-06-18, the Intrinsic Value of Benchmark Electronics Inc (BHE) is 90.89 USD. This BHE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.03 USD, the upside of Benchmark Electronics Inc is 139.00%.

The range of the Intrinsic Value is 65.34 - 153.98 USD

Is BHE undervalued or overvalued?

Based on its market price of 38.03 USD and our intrinsic valuation, Benchmark Electronics Inc (BHE) is undervalued by 139.00%.

38.03 USD
Stock Price
90.89 USD
Intrinsic Value
Intrinsic Value Details

BHE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.34 - 153.98 90.89 139.0%
DCF (Growth 10y) 84.09 - 191.49 115.35 203.3%
DCF (EBITDA 5y) 88.01 - 111.48 102.36 169.1%
DCF (EBITDA 10y) 101.91 - 141.39 122.86 223.0%
Fair Value 36.68 - 36.68 36.68 -3.54%
P/E 34.51 - 54.98 44.21 16.3%
EV/EBITDA 41.27 - 62.67 51.03 34.2%
EPV 27.28 - 39.98 33.63 -11.6%
DDM - Stable 10.61 - 32.59 21.60 -43.2%
DDM - Multi 54.08 - 127.81 75.87 99.5%

BHE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,372.88
Beta 1.38
Outstanding shares (mil) 36.10
Enterprise Value (mil) 1,293.18
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 6.88%
WACC 8.32%