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 6,510 - -
Change - -7.33% 3.41% 48.43% 4.08% 68.38% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 6,551 6,572 6,662
Change - 0.49% 2.69% 35.02% 2.31% 77.15% 0.31% 1.37%
P/E 19.4x 18x 18.4x 34x 22.9x 33.7x 26.2x 23.4x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.23x 3.73x 3.3x
PEG - 8.57x 9.94x -1.8x 0.4x 2.1x 0.9x 2x
Capitalization / Revenue 0.78x 0.63x 0.59x 0.94x 0.96x 1.33x 1.17x 1.08x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.34x 1.18x 1.1x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 17.8x 15.3x 14.4x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 21.8x 18.6x 17.3x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x -475x 65.5x 35x
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% -0.21% 1.53% 2.85%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.76 4.86 4.95 4.01 6.26 7.257 9.337 10.42
Distribution rate - - - - - - - -
Net sales 1 3,369 3,811 4,210 3,961 4,033 4,897 5,568 6,044
EBITDA 1 240.5 242.9 288.7 296.3 314.5 367.6 428.8 461.4
EBIT 1 179.5 178.2 218.9 218.5 236.7 299.9 353.6 385.4
Net income 1 138.9 138.2 139.1 111.8 172.9 199.3 250.8 280
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 91.07 136.44 143.27 244.26 244.26 244.26
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.66x1.34x17.82x - 6.51B
34.2x12.15x22.19x0.81% 122B
40.69x6.72x29.36x1.94% 45.27B
27.47x1.27x14.58x-.--% 41.75B
23.19x1.95x9.35x1.34% 36B
30.77x2.15x14.91x1.54% 29.83B
31.04x4.72x18.82x-.--% 30.07B
11.14x6.19x17.27x1.36% 28.12B
30.49x4.67x18.68x0.76% 17.93B
23.82x3.04x12.76x-.--% 16.78B
Average 28.65x 4.42x 17.57x 0.86% 37.41B
Weighted average by Cap. 30.26x 6.50x 19.08x 0.9%

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.