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 6,848 - -
Change - -7.33% 3.41% 48.43% 4.08% 77.12% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 6,738 6,622 6,848
Change - 0.49% 2.69% 35.02% 2.31% 82.22% -1.72% 3.41%
P/E 19.4x 18x 18.4x 34x 22.9x 36.9x 30.9x 26x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.44x 3.93x -
PEG - 8.57x 9.94x -1.8x 0.4x 3.4x 1.6x 1.4x
Capitalization / Revenue 0.78x 0.63x 0.59x 0.94x 0.96x 1.45x 1.31x 1.22x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.43x 1.26x 1.22x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 18.8x 16.5x 16.3x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 23.3x 20.2x 20.4x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x 146x 33.8x -
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% 0.68% 2.96% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.76 4.86 4.95 4.01 6.26 6.935 8.272 9.84
Distribution rate - - - - - - - -
Net sales 1 3,369 3,811 4,210 3,961 4,033 4,728 5,242 5,626
EBITDA 1 240.5 242.9 288.7 296.3 314.5 359 401.7 421.4
EBIT 1 179.5 178.2 218.9 218.5 236.7 288.8 327.5 334.9
Net income 1 138.9 138.2 139.1 111.8 172.9 191.8 224.9 263.2
Net Debt 1 -17.17 186.9 174.4 -100.1 -168.4 -109.7 -225.7 -
Reference price 2 92.44 87.33 91.07 136.44 143.27 255.94 255.94 255.94
Nbr of stocks (in thousands) 28,250 27,712 27,481 27,226 26,987 26,756 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
36.91x1.43x18.77x - 6.85B
36.83x12.7x23.69x0.77% 117B
62.65x9.16x44.06x1.19% 53.9B
32.03x1.51x17.21x-.--% 48.19B
27.94x2.27x10.89x1.19% 39.36B
36.58x2.27x16.21x1.47% 30.22B
31.66x4.79x19.13x-.--% 29.73B
9.31x5.37x10.34x2.08% 22.87B
32.41x4.98x19.93x0.71% 18.85B
38.62x2.01x18.27x0.44% 17.93B
Average 34.49x 4.65x 19.85x 0.87% 38.5B
Weighted average by Cap. 36.75x 6.80x 22.17x 0.83%

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.