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 5,122 - -
Change - -7.33% 3.41% 48.43% 4.08% 32.47% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 6,991 5,198 5,340
Change - 0.49% 2.69% 35.02% 2.31% 89.06% 1.86% 2.75%
P/E 19.4x 18x 18.4x 34x 22.9x 35.5x 19.3x 16.5x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 4.57x 2.91x 2.54x
PEG - 8.57x 9.94x -1.8x 0.4x 1.9x 0.5x 1x
Capitalization / Revenue 0.78x 0.63x 0.59x 0.94x 0.96x 1.41x 0.87x 0.8x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.41x 0.89x 0.83x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 18.1x 11.4x 10.5x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 22.5x 13.7x 12.4x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x -242x 52.6x 22x
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% -0.41% 1.9% 4.54%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.76 4.86 4.95 4.01 6.26 7.41 9.978 11.62
Distribution rate - - - - - - - -
Net sales 1 3,369 3,811 4,210 3,961 4,033 4,965 5,872 6,423
EBITDA 1 240.5 242.9 288.7 296.3 314.5 387.3 457 508.6
EBIT 1 179.5 178.2 218.9 218.5 236.7 310.2 379.5 432.4
Net income 1 138.9 138.2 139.1 111.8 172.9 202.5 267.2 308.6
Net Debt 1 -17.17 186.9 174.4 -100.1 -168.4 -20.47 76 218.7
Reference price 2 92.44 87.33 91.07 136.44 143.27 192.17 192.17 192.17
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 28/10/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.48x1.04x13.88x - 5.12B
27.78x5.29x15.76x0.69% 184B
28.88x10.36x18.62x0.95% 107B
12.17x0.27x5.93x4.16% 96.04B
37.74x4.99x16.9x1.07% 91.42B
19.26x1.04x11.9x0.7% 60.38B
19.03x3.19x12.22x1.41% 59.52B
22.15x3.71x11.91x1.45% 55.8B
38.42x4.52x19.28x0.32% 47.04B
409.6x94.85x311.8x - 39.77B
Average 64.15x 12.93x 43.82x 1.34% 74.61B
Weighted average by Cap. 46.35x 9.40x 30.15x 1.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Plexus Corp.

Historical PBR trend

Valuation ratios - PBR - Plexus Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Plexus Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Plexus Corp.

  1. Stock Market
  2. Stocks
  3. PLXS Stock
  4. Valuation Plexus Corp.