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 7,248 - -
Change - -7.33% 3.41% 48.43% 4.08% 87.46% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 7,289 7,310 7,400
Change - 0.49% 2.69% 35.02% 2.31% 97.11% 0.28% 1.23%
P/E 19.4x 18x 18.4x 34x 22.9x 37.5x 29.1x 26.1x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.71x 4.15x 3.67x
PEG - 8.57x 9.94x -1.8x 0.4x 2.4x 1x 2.2x
Capitalization / Revenue 0.78x 0.63x 0.59x 0.94x 0.96x 1.48x 1.3x 1.2x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.49x 1.31x 1.23x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 19.8x 17.2x 16.1x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 24.3x 20.8x 19.3x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x -528x 72.9x 38.9x
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% -0.19% 1.37% 2.57%
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 5,590 6,030
EBITDA 1 240.5 242.9 288.7 296.3 314.5 367.6 425.5 459.4
EBIT 1 179.5 178.2 218.9 218.5 236.7 300.4 351 384
Net income 1 138.9 138.2 139.1 111.8 172.9 199.3 248.8 278.8
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 91.07 136.44 143.27 271.95 271.95 271.95
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.($)
37.34x13.2x24.29x0.74% 129B
51.19x7.73x36.35x1.59% 48.71B
29.75x1.37x15.73x-.--% 45.22B
23.83x1.99x9.55x1.32% 36.29B
32.62x4.96x19.75x-.--% 31.6B
32.83x2.28x15.85x1.46% 31.16B
10.9x6.07x16.91x1.39% 27.24B
32.49x4.97x19.87x0.71% 18.97B
25.73x3.27x13.66x-.--% 18.12B
Average 30.74x 5.09x 19.11x 0.8% 42.97B
Weighted average by Cap. 33.54x 7.15x 21.14x 0.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA