Company Valuation: Plexus Corp.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,611 2,420 2,503 3,715 3,866 6,955 - -
Change - -7.33% 3.41% 48.43% 4.08% 79.88% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 6,996 7,016 7,106
Change - 0.49% 2.69% 35.02% 2.31% 89.18% 0.29% 1.28%
P/E 19.4x 18x 18.4x 34x 22.9x 36x 27.7x 24.1x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.51x 3.98x 3.52x
PEG - 8.57x 9.94x -1.8x 0.4x 2.3x 0.9x 1.6x
Capitalization / Revenue 0.78x 0.63x 0.59x 0.94x 0.96x 1.42x 1.24x 1.13x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.43x 1.25x 1.15x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 19x 16.3x 15x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 23.3x 19.7x 18x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x -507x 70x 37.4x
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% -0.2% 1.43% 2.68%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.76 4.86 4.95 4.01 6.26 7.257 9.423 10.84
Distribution rate - - - - - - - -
Net sales 1 3,369 3,811 4,210 3,961 4,033 4,897 5,630 6,156
EBITDA 1 240.5 242.9 288.7 296.3 314.5 367.6 431.5 475
EBIT 1 179.5 178.2 218.9 218.5 236.7 300.4 355.6 395.6
Net income 1 138.9 138.2 139.1 111.8 172.9 199.3 252.6 288.4
Net Debt 1 -17.17 186.9 174.4 -100.1 -168.4 41.1 61.5 151.6
Reference price 2 92.44 87.33 91.07 136.44 143.27 260.95 260.95 260.95
Nbr of stocks (in thousands) 28,250 27,712 27,481 27,226 26,987 26,652 - -
Announcement Date 27/10/21 26/10/22 25/10/23 23/10/24 22/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.67x1.46x19.4x - 7.09B
33.09x6.17x18.81x0.68% 208B
59.11x7.39x25.31x0.74% 137B
34.07x12.1x22.1x0.81% 122B
13.44x0.31x6.77x3.74% 110B
40.09x6.57x21.48x0.87% 93.38B
25.58x9.18x18.65x0.5% 81.63B
72.95x7.81x36.16x0.19% 83.01B
19.55x3.29x12.61x1.37% 61.55B
17.99x1.07x12x0.71% 60.71B
Average 35.25x 5.53x 19.33x 1.07% 96.46B
Weighted average by Cap. 36.34x 6.32x 19.69x 1.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. PLXS Stock
  4. Valuation Plexus Corp.