As of 2024-07-27, the Intrinsic Value of Preformed Line Products Co (PLPC) is
115.53 USD. This PLPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 133.68 USD, the upside of Preformed Line Products Co is
%.
The range of the Intrinsic Value is 98.60 - 141.01 USD
115.53 USD
Intrinsic Value
PLPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
98.60 - 141.01 |
115.53 |
-13.6% |
| DCF (Growth 10y) |
112.11 - 157.84 |
130.47 |
-2.4% |
| DCF (EBITDA 5y) |
134.62 - 205.52 |
174.07 |
30.2% |
| DCF (EBITDA 10y) |
143.66 - 220.44 |
183.56 |
37.3% |
| Fair Value |
218.03 - 218.03 |
218.03 |
63.10% |
| P/E |
156.05 - 179.93 |
166.15 |
24.3% |
| EV/EBITDA |
117.03 - 203.70 |
168.01 |
25.7% |
| EPV |
77.51 - 102.10 |
89.81 |
-32.8% |
| DDM - Stable |
69.17 - 133.45 |
101.31 |
-24.2% |
| DDM - Multi |
75.97 - 117.29 |
92.46 |
-30.8% |
PLPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
657.71 |
| Beta |
0.23 |
| Outstanding shares (mil) |
4.92 |
| Enterprise Value (mil) |
668.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.33% |
| Cost of Debt |
4.31% |
| WACC |
8.76% |