PLXS
Plexus Corp
Price:  
94.70 
USD
Volume:  
127,594.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Plexus Intrinsic Value

194.40 %
Upside

As of 2024-02-23, the Intrinsic Value of Plexus Corp (PLXS) is 278.77 USD. This Plexus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.70 USD, the upside of Plexus Corp is 194.40%.

The range of the Intrinsic Value is 193.13 - 503.58 USD

94.70 USD
Stock Price
278.77 USD
Intrinsic Value
Intrinsic Value Details

Plexus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 193.13 - 503.58 278.77 194.4%
DCF (Growth 10y) 262.19 - 653.95 371.04 291.8%
DCF (EBITDA 5y) 163.57 - 220.28 185.45 95.8%
DCF (EBITDA 10y) 235.09 - 330.00 272.90 188.2%
Fair Value 126.45 - 126.45 126.45 33.53%
P/E 78.40 - 126.61 103.85 9.7%
EV/EBITDA 62.19 - 81.58 74.27 -21.6%
EPV 51.91 - 73.11 62.51 -34.0%
DDM - Stable 44.78 - 148.93 96.85 2.3%
DDM - Multi 167.78 - 447.61 245.75 159.5%

Plexus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,604.25
Beta 0.52
Outstanding shares (mil) 27.50
Enterprise Value (mil) 2,779.15
Market risk premium 4.60%
Cost of Equity 8.48%
Cost of Debt 5.58%
WACC 7.96%