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 6,616 - -
Change - -7.33% 3.41% 48.43% 4.08% 71.13% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 6,657 6,678 6,768
Change - 0.49% 2.69% 35.02% 2.31% 80.03% 0.31% 1.35%
P/E 19.4x 18x 18.4x 34x 22.9x 34.2x 26.6x 23.8x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.29x 3.79x 3.35x
PEG - 8.57x 9.94x -1.8x 0.4x 2.1x 0.9x 2.1x
Capitalization / Revenue 0.78x 0.63x 0.59x 0.94x 0.96x 1.35x 1.19x 1.09x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.36x 1.2x 1.12x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 18.1x 15.6x 14.7x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 22.2x 18.9x 17.6x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x -482x 66.6x 35.6x
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% -0.21% 1.5% 2.81%
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 91.07 136.44 143.27 248.25 248.25 248.25
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.($)
32.92x11.65x21.28x0.84% 121B
47.25x7.87x34.25x1.56% 52.94B
27.78x1.29x14.62x-.--% 42.23B
20.99x1.76x8.59x1.46% 34.16B
28.42x2.01x13.92x1.65% 28.6B
28.95x4.41x17.59x-.--% 28.05B
10.56x5.91x16.4x1.41% 26.65B
32.65x5x19.97x0.7% 19.19B
23.81x3.03x12.69x-.--% 16.68B
Average 28.15x 4.77x 17.70x 0.85% 41.02B
Weighted average by Cap. 30.59x 6.56x 19.54x 0.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!