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 6,452 - -
Change - -7.33% 3.41% 48.43% 4.08% 66.87% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 6,493 6,513 6,603
Change - 0.49% 2.69% 35.02% 2.31% 75.58% 0.31% 1.38%
P/E 19.4x 18x 18.4x 34x 22.9x 33.4x 25.9x 23.2x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.19x 3.7x 3.27x
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 1.32x 1.16x 1.07x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.33x 1.17x 1.09x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 17.7x 15.2x 14.3x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 21.6x 18.4x 17.1x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x -470x 64.9x 34.7x
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% -0.21% 1.54% 2.88%
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 91.07 136.44 143.27 242.07 242.07 242.07
Nbr of stocks (in thousands) 28,250 27,712 27,481 27,226 26,987 26,652 - -
Announcement Date 10/27/21 10/26/22 10/25/23 10/23/24 10/22/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.98x1.31x17.46x - 6.38B
33.5x11.87x21.69x0.82% 119B
46.83x7.79x33.95x1.71% 52.4B
25.75x1.2x13.72x-.--% 39.14B
21.89x1.84x8.95x1.4% 34.5B
29.45x2.08x14.46x1.59% 28.81B
29.01x4.42x17.63x-.--% 28.11B
10.78x6.03x16.72x1.38% 27.1B
31.08x4.77x19.04x0.74% 18.2B
23.58x3.02x12.64x-.--% 16.61B
Average 28.49x 4.43x 17.62x 0.85% 37.05B
Weighted average by Cap. 30.60x 6.55x 19.55x 0.91%

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.