As of 2024-12-13, the Intrinsic Value of Plexus Corp (PLXS) is
186.21 USD. This Plexus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 168.44 USD, the upside of Plexus Corp is
10.50%.
The range of the Intrinsic Value is 131.11 - 324.38 USD
186.21 USD
Intrinsic Value
Plexus Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
131.11 - 324.38 |
186.21 |
10.5% |
| DCF (Growth 10y) |
181.00 - 438.86 |
255.09 |
51.4% |
| DCF (EBITDA 5y) |
232.57 - 324.38 |
281.85 |
67.3% |
| DCF (EBITDA 10y) |
280.86 - 437.95 |
357.36 |
112.2% |
| Fair Value |
20.64 - 20.64 |
20.64 |
-87.75% |
| P/E |
102.36 - 133.12 |
116.87 |
-30.6% |
| EV/EBITDA |
111.74 - 172.65 |
138.17 |
-18.0% |
| EPV |
57.55 - 87.04 |
72.29 |
-57.1% |
| DDM - Stable |
29.60 - 95.22 |
62.41 |
-62.9% |
| DDM - Multi |
121.75 - 322.49 |
178.94 |
6.2% |
Plexus Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,563.04 |
| Beta |
1.28 |
| Outstanding shares (mil) |
27.09 |
| Enterprise Value (mil) |
4,465.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.83% |
| Cost of Debt |
5.56% |
| WACC |
8.62% |