Valuation Flex Ltd.

Stocks

Real-time Estimate Cboe BZX 22:02:37 04/09/2026 HKT			5-day change	1st Jan Change
111.06 ^USD	+2.94%		+0.15%	+83.17%

09-04	Flex to Acquire EPC Power for $4.4 Billion in AI Data Center Push	MT
09-04	Flex to acquire EPC Power in $4.4 billion deal to expand data center power offerings	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,609	10,379	12,049	12,673	24,068	39,855	-	-
Change	-	20.57%	16.09%	5.18%	89.91%	65.59%	-	-
Enterprise Value (EV) ¹	9,842	10,926	12,836	14,076	25,430	42,167	40,998	39,069
Change	-	11.02%	17.48%	9.66%	80.66%	65.81%	-2.77%	-4.71%
P/E	9.56x	13.4x	12.5x	15.7x	28.1x	25.7x	15.3x	10.8x
PBR	2.07x	1.94x	2.19x	2.5x	4.81x	6.43x	4.91x	3.64x
PEG	-	-1.2x	0.4x	-2.11x	2.7x	0.3x	0.2x	0.3x
Capitalization / Revenue	0.33x	0.34x	0.46x	0.49x	0.86x	1.15x	0.89x	0.77x
EV / Revenue	0.38x	0.36x	0.49x	0.55x	0.91x	1.22x	0.91x	0.75x
EV / EBITDA	6.02x	5.87x	7.4x	7.3x	11.3x	14x	9.65x	7.26x
EV / EBIT	8.42x	7.58x	10.1x	9.65x	14.4x	17x	11.4x	8.53x
EV / FCF	16.9x	34.7x	16.1x	13.2x	24.2x	58.1x	19.9x	13.3x
FCF Yield	5.9%	2.88%	6.2%	7.58%	4.14%	1.72%	5.03%	7.49%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.94	1.72	2.28	2.11	2.33	4.203	7.047	10.01
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	26,041	30,346	26,415	25,813	27,914	34,620	44,998	51,819
EBITDA ¹	1,636	1,861	1,734	1,928	2,259	3,022	4,246	5,384
EBIT ¹	1,169	1,442	1,267	1,459	1,764	2,473	3,595	4,581
Net income ¹	936	793	1,006	838	880	1,553	2,612	3,736
Net Debt ¹	1,233	547	787	1,403	1,362	2,312	1,143	-786.3
Reference price ²	18.55	23.01	28.61	33.08	65.46	107.89	107.89	107.89
Nbr of stocks (in thousands)	464,086	451,081	421,163	383,103	367,674	369,403	-	-
Announcement Date	4/5/22	10/5/23	1/5/24	7/5/25	5/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FLEX LTD.	25.67x	1.22x	13.95x	-.--%	39.85B
KEYENCE CORPORATION	33.48x	11.87x	21.67x	0.82%	122B
SHENGYI TECHNOLOGY CO.,LTD.	46.26x	7.69x	33.54x	1.73%	51.76B
TDK CORPORATION	21.5x	1.81x	8.78x	1.42%	34.56B
KYOCERA CORPORATION	29.33x	2.07x	14.39x	1.6%	29.26B
TELEDYNE TECHNOLOGIES INCORPORATED	29.09x	4.43x	17.67x	-.--%	28.18B
HEXAGON AB	10.89x	6.09x	16.88x	1.37%	27.46B
HALMA PLC	31.29x	4.8x	19.17x	0.73%	18.36B
ZEBRA TECHNOLOGIES CORPORATION	24.01x	3.07x	12.85x	-.--%	16.91B
LINGYI ITECH (GUANGDONG) COMPANY	34.25x	1.67x	15.22x	0.54%	14.63B
Average	28.58x	4.47x	17.41x	0.82%	38.25B
Weighted average by Cap.	30.56x	6.45x	19.36x	0.9%