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 5,765 - -
Change - -7.33% 3.41% 48.43% 4.08% 49.12% - -
Enterprise Value (EV) 1 2,594 2,607 2,677 3,615 3,698 5,747 5,728 5,614
Change - 0.49% 2.69% 35.02% 2.31% 55.4% -0.33% -1.99%
P/E 19.4x 18x 18.4x 34x 22.9x 35.5x 23.2x 19.6x
PBR 2.52x 2.21x 2.06x 2.87x 2.72x 3.74x 3.3x 2.92x
PEG - 8.57x 9.94x -1.8x 0.4x 1.9x 0.8x 1.1x
Capitalization / Revenue 0.78x 0.63x 0.59x 0.94x 0.96x 1.41x 0.98x 0.91x
EV / Revenue 0.77x 0.68x 0.64x 0.91x 0.92x 1.17x 0.98x 0.89x
EV / EBITDA 10.8x 10.7x 9.27x 12.2x 11.8x 15.6x 12.5x 11.7x
EV / EBIT 14.5x 14.6x 12.2x 16.5x 15.6x 19.1x 15.3x 13.2x
EV / FCF 30.3x -20.4x 43.3x 10.6x 24x -159x 58x 26.2x
FCF Yield 3.3% -4.9% 2.31% 9.44% 4.16% -0.63% 1.72% 3.81%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.76 4.86 4.95 4.01 6.26 7.41 9.34 11.03
Distribution rate - - - - - - - -
Net sales 1 3,369 3,811 4,210 3,961 4,033 4,965 5,873 6,310
EBITDA 1 240.5 242.9 288.7 296.3 314.5 387.3 457 478.4
EBIT 1 179.5 178.2 218.9 218.5 236.7 310.2 375 426.8
Net income 1 138.9 138.2 139.1 111.8 172.9 202.5 252.6 302.7
Net Debt 1 -17.17 186.9 174.4 -100.1 -168.4 -18.8 -37.7 -151.6
Reference price 2 92.44 87.33 91.07 136.44 143.27 216.32 216.32 216.32
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.($)
29.81x1.17x15.63x - 5.77B
30.6x5.87x17.38x0.63% 202B
30.44x11.05x19.38x0.9% 117B
47.46x6x20.27x0.89% 111B
13.31x0.3x6.7x3.78% 107B
33.48x5.49x18.04x1.02% 79.45B
57.69x6.68x28.48x0.22% 71.05B
17.26x1.02x11.5x0.72% 58.08B
14.87x5.23x10.62x0.85% 47.78B
32.68x4.56x17.27x0.02% 46.72B
Average 30.76x 4.74x 16.53x 1% 84.63B
Weighted average by Cap. 31.46x 5.46x 16.88x 1.09%

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.