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 6,706 - -
Change - -7.33% 3.41% 48.43% 4.08% 73.44% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 6,596 6,480 6,706
Change - 0.49% 2.69% 35.02% 2.31% 78.37% -1.76% 3.48%
P/E 19.4x 18x 18.4x 34x 22.9x 36.4x 30.5x 25.7x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.39x 3.88x -
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 1.42x 1.28x 1.19x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.4x 1.24x 1.19x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 18.4x 16.1x 15.9x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 22.8x 19.8x 20x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x 143x 33.1x -
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% 0.7% 3.02% -
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 91.07 136.44 143.27 252.59 252.59 252.59
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.39x11.4x21.25x0.85% 106B
51.72x7.75x36.37x1.53% 47.41B
29.52x1.37x15.77x-.--% 43.69B
24.67x1.99x9.56x1.35% 34.7B
31.38x4.7x18.79x-.--% 29.44B
33.29x2.14x15.31x1.56% 28.64B
8.91x5.16x10.27x2.18% 21.93B
32.21x4.91x19.66x0.72% 18.68B
25.74x1.46x12.79x0.47% 12.89B
Average 30.09x 4.54x 17.75x 0.96% 38.14B
Weighted average by Cap. 32.45x 6.20x 19.65x 0.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA