As of 2024-12-11, the Intrinsic Value of Preformed Line Products Co (PLPC) is
155.21 USD. This PLPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 131.42 USD, the upside of Preformed Line Products Co is
18.10%.
The range of the Intrinsic Value is 122.16 - 217.06 USD
155.21 USD
Intrinsic Value
PLPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
122.16 - 217.06 |
155.21 |
18.1% |
| DCF (Growth 10y) |
133.77 - 232.56 |
168.34 |
28.1% |
| DCF (EBITDA 5y) |
161.96 - 265.53 |
229.27 |
74.5% |
| DCF (EBITDA 10y) |
171.17 - 289.76 |
240.42 |
82.9% |
| Fair Value |
140.09 - 140.09 |
140.09 |
6.60% |
| P/E |
117.23 - 179.65 |
145.14 |
10.4% |
| EV/EBITDA |
100.87 - 252.79 |
168.23 |
28.0% |
| EPV |
96.48 - 146.53 |
121.50 |
-7.5% |
| DDM - Stable |
52.74 - 127.35 |
90.04 |
-31.5% |
| DDM - Multi |
97.12 - 187.32 |
128.39 |
-2.3% |
PLPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
643.96 |
| Beta |
0.93 |
| Outstanding shares (mil) |
4.90 |
| Enterprise Value (mil) |
631.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.34% |
| Cost of Debt |
4.28% |
| WACC |
6.99% |