PLXS
Plexus Corp
Price:  
115.33 
USD
Volume:  
122,521.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Plexus Intrinsic Value

%
Upside

As of 2024-07-22, the Intrinsic Value of Plexus Corp (PLXS) is 285.68 USD. This Plexus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.33 USD, the upside of Plexus Corp is %.

The range of the Intrinsic Value is 201.70 - 495.78 USD

115.33 USD
Stock Price
285.68 USD
Intrinsic Value
Intrinsic Value Details

Plexus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 201.70 - 495.78 285.68 147.7%
DCF (Growth 10y) 258.00 - 597.83 355.73 208.4%
DCF (EBITDA 5y) 179.46 - 268.73 219.09 90.0%
DCF (EBITDA 10y) 243.28 - 366.60 296.90 157.4%
Fair Value 92.69 - 92.69 92.69 -19.63%
P/E 82.09 - 122.18 105.06 -8.9%
EV/EBITDA 69.88 - 130.00 103.53 -10.2%
EPV 55.25 - 74.04 64.64 -43.9%
DDM - Stable 35.79 - 112.93 74.36 -35.5%
DDM - Multi 169.64 - 419.11 241.89 109.7%

Plexus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,158.89
Beta 0.68
Outstanding shares (mil) 27.39
Enterprise Value (mil) 3,331.82
Market risk premium 4.60%
Cost of Equity 8.10%
Cost of Debt 5.53%
WACC 7.71%