Plexus Corp. (PLXS) DCF Valuation

Plexus Corp. (PLXS) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Plexus Corp. (PLXS) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our [PLXS] DCF Calculator enables you to evaluate Plexus Corp. valuation using authentic financial data and offers complete flexibility to modify all essential parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 3,390.4 3,368.9 3,811.4 4,210.3 3,960.8 4,129.6 4,305.5 4,488.9 4,680.2 4,879.6
Revenue Growth, % 0 -0.635 13.14 10.47 -5.93 4.26 4.26 4.26 4.26 4.26
EBITDA 216.2 240.3 243.1 288.5 167.7 255.8 266.7 278.1 289.9 302.3
EBITDA, % 6.38 7.13 6.38 6.85 4.23 6.19 6.19 6.19 6.19 6.19
Depreciation 56.7 61.0 62.7 69.8 .0 56.0 58.4 60.9 63.5 66.2
Depreciation, % 1.67 1.81 1.64 1.66 0 1.36 1.36 1.36 1.36 1.36
EBIT 159.5 179.3 180.4 218.8 167.7 199.8 208.3 217.2 226.4 236.1
EBIT, % 4.7 5.32 4.73 5.2 4.23 4.84 4.84 4.84 4.84 4.84
Total Cash 385.8 270.2 274.8 256.2 345.1 342.0 356.6 371.8 387.6 404.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 596.0 635.0 876.2 803.8 742.9
Account Receivables, % 17.58 18.85 22.99 19.09 18.76
Inventories 763.5 972.3 1,602.8 1,562.0 1,311.4 1,351.6 1,409.1 1,469.2 1,531.8 1,597.0
Inventories, % 22.52 28.86 42.05 37.1 33.11 32.73 32.73 32.73 32.73 32.73
Accounts Payable 516.3 635.0 805.6 617.7 606.4 703.6 733.6 764.9 797.4 831.4
Accounts Payable, % 15.23 18.85 21.14 14.67 15.31 17.04 17.04 17.04 17.04 17.04
Capital Expenditure -50.1 -57.1 -101.6 -104.0 -95.2 -88.5 -92.2 -96.2 -100.3 -104.5
Capital Expenditure, % -1.48 -1.69 -2.67 -2.47 -2.4 -2.14 -2.14 -2.14 -2.14 -2.14
Tax Rate, % 13.68 13.68 13.68 13.68 13.68 13.68 13.68 13.68 13.68 13.68
EBITAT 138.4 155.2 157.5 189.0 144.8 173.2 180.6 188.2 196.3 204.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -698.2 30.0 -582.5 80.0 349.8 137.4 84.9 88.5 92.3 96.2
WACC, % 8.6 8.6 8.61 8.6 8.6 8.6 8.6 8.6 8.6 8.6
PV UFCF
SUM PV UFCF 397.7
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 99
Terminal Value 1,769
Present Terminal Value 1,171
Enterprise Value 1,569
Net Debt -66
Equity Value 1,634
Diluted Shares Outstanding, MM 28
Equity Value Per Share 58.55

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Plexus Corp. (PLXS) financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Immediately observe the impact of your inputs on Plexus Corp.'s (PLXS) valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive PLXS Data: Pre-loaded with Plexus Corp.’s historical performance metrics and future projections.
  • Customizable Assumptions: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Model: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate distinct valuation results.
  • Intuitive Interface: Clean, organized, and suitable for both industry experts and newcomers.

How It Works

  • 1. Access the Model: Download and open the Excel template featuring Plexus Corp.'s (PLXS) financial data.
  • 2. Adjust Inputs: Modify essential parameters such as revenue growth, discount rate, and capital investments.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes the intrinsic value and net present value.
  • 4. Explore Different Scenarios: Evaluate various projections to understand a range of valuation possibilities.
  • 5. Make Informed Decisions: Deliver expert valuation analyses to back your strategic choices.

Why Choose Plexus Corp. (PLXS)?

  • Innovative Solutions: Cutting-edge technology that meets your manufacturing needs.
  • Quality Assurance: Rigorous testing processes ensure top-notch product reliability.
  • Scalable Services: Flexible solutions that grow with your business requirements.
  • Expert Support: Dedicated professionals ready to assist you at every step.
  • Proven Track Record: Trusted by leading companies for exceptional performance and value.

Who Should Use This Product?

  • Finance Students: Master valuation methodologies and apply them using real data from Plexus Corp. (PLXS).
  • Academics: Integrate industry-standard models into your curriculum or research focused on Plexus Corp. (PLXS).
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for Plexus Corp. (PLXS).
  • Analysts: Enhance your analysis process with a customizable DCF model tailored for Plexus Corp. (PLXS).
  • Small Business Owners: Understand the analytical approaches used for large public companies like Plexus Corp. (PLXS).

What the Template Contains

  • Preloaded PLXS Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.