What is Plexus Corp worth?
With the base-case assumptions below, a discounted cash flow model on Plexus Corp's reported free cash flow gives $102.66 per share. The share price was $263.09 on September 25, 2026, 156% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -2.0% | 10.0% | $67.98 | -74% |
| Base | 3.0% | 9.0% | $102.66 | -61% |
| Bull | 8.0% | 8.0% | $167.41 | -36% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $127.15 | $134.56 | $143.61 | $154.94 | $169.49 |
| 8.0% | $108.92 | $113.73 | $119.41 | $126.22 | $134.55 |
| 9.0% | $95.58 | $98.87 | $102.66 | $107.08 | $112.31 |
| 10.0% | $85.40 | $87.73 | $90.38 | $93.41 | $96.90 |
| 11.0% | $77.37 | $79.09 | $81.00 | $83.15 | $85.59 |
Where the presets come from
Base: years 1 to 5 grow at Plexus Corp's revenue growth rate over the last 5 fiscal years (2.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions