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 6,362 - -
Change - -7.33% 3.41% 48.43% 4.08% 64.55% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 6,343 6,324 6,211
Change - 0.49% 2.69% 35.02% 2.31% 71.53% -0.3% -1.8%
P/E 19.4x 18x 18.4x 34x 22.9x 32.9x 25.3x 22x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.13x 3.64x 3.22x
PEG - 8.57x 9.94x -1.8x 0.4x 2.1x 0.8x 1.5x
Capitalization / Revenue 0.78x 0.63x 0.59x 0.94x 0.96x 1.3x 1.13x 1.03x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.3x 1.12x 1.01x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 17.3x 14.7x 13.1x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 21.1x 17.8x 15.7x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x -175x 64x 29x
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% -0.57% 1.56% 3.44%
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 -18.8 -37.7 -151.6
Reference price 2 92.44 87.33 91.07 136.44 143.27 238.71 238.71 238.71
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.($)
32.9x1.3x17.25x - 6.36B
30.92x5.79x17.59x0.64% 195B
34.6x12.33x22.48x0.79% 124B
50.15x6.3x21.56x0.84% 116B
13.42x0.3x6.75x3.75% 108B
33.05x5.4x17.78x1.04% 77.8B
55.08x5.98x27.31x0.25% 64.82B
19.15x6.81x13.83x0.66% 61.42B
17.32x1.02x11.51x0.73% 58.09B
32.43x4.56x17.35x0.02% 46.78B
Average 31.90x 4.98x 17.34x 0.97% 85.89B
Weighted average by Cap. 32.20x 5.74x 17.53x 1.06%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Plexus Corp.

Historical PBR trend

Valuation ratios - PBR - Plexus Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Plexus Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Plexus Corp.

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