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