PLXS — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($195.05)
DCF	$34.54	-82.3%
Graham Number	$89.49	-54.1%
Reverse DCF	—	implied g: 45.4%
DDM	—	—
EV/EBITDA	$195.05	-0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $31.62M

Near-term growth (yrs 1–5)(%)Rev: 9.6% / EPS: 12.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.56%

Computed WACC: 8.56%

Cost of equity (Re)8.71%(Rf 4.30% + β 0.80 × ERP 5.50%)

Cost of debt (Rd)6.01%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)96.43%

Debt weight (D/V)3.57%

Results

Intrinsic Value / share$37.05

Current Price$195.05

Upside / Downside-81.0%

Net Debt (used)-$55.58M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	4.7%	8.7%	12.7%	16.7%	20.7%
7.0%	$36.14	$42.68	$50.22	$58.88	$68.77
8.0%	$29.68	$34.90	$40.91	$47.80	$55.66
9.0%	$25.22	$29.53	$34.48	$40.16	$46.64
10.0%	$21.97	$25.61	$29.80	$34.59	$40.05
11.0%	$19.48	$22.62	$26.23	$30.35	$35.05

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $6.42

Book Value / share($)Yahoo: $55.44

Results

Graham Number$89.49

Current Price$195.05

Margin of Safety-54.1%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.56%

Terminal growth rate(%)

Computed WACC: 8.56%

Cost of equity (Re)8.71%(Rf 4.30% + β 0.80 × ERP 5.50%)

Cost of debt (Rd)6.01%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)96.43%

Debt weight (D/V)3.57%

Results

Current Price$195.05

Implied Near-term FCF Growth43.6%

Historical Revenue Growth9.6%

Historical Earnings Growth12.7%

Base FCF (TTM)$31.62M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$195.05

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $287.30M

Target EV/EBITDA multipleCurrent: 18.0×

Net Debt($B)Default: -$55.58M

Results

Implied Equity Value / share$195.05

Current Price$195.05

Upside / Downside-0.0%

Implied EV$5.17B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.06B	-$1.06B	-$55.58M	$944.42M	$1.94B
14.0x	$226.81	$189.48	$152.15	$114.81	$77.48
16.0x	$248.26	$210.93	$173.60	$136.26	$98.93
18.0x	$269.71	$232.38	$195.05	$157.72	$120.38
20.0x	$291.16	$253.83	$216.50	$179.17	$141.83
22.0x	$312.61	$275.28	$237.95	$200.62	$163.29

← Overview Financial Statements ← Companies