Plexus Corp.
Bear Case (25th pct.)
-73.7% vs price
Base Case (Median)
-64.1% vs price
Bull Case (75th pct.)
-55.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $27.32 | -89.2% | High (40%) |
| PE Comparable | $173.89 | -31.4% | Medium (25%) |
| Growth Trajectory DCF | $121.53 | -52.0% | Medium (20%) |
| Graham Number | $90.99 | -64.1% | Low (10%) |
| EV/EBITDA | $102.60 | -59.5% | Medium (20%) |
| EV/FCF | $56.06 | -77.9% | Medium (20%) |
| Earnings Power Value | $77.22 | -69.5% | Medium (50%) |
Based on 7 out of 8 methods, PLXS appears overvalued at the current price of $253.38. The base case fair value of $90.99 implies 64.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.