What is TE Connectivity plc worth?
With the base-case assumptions below, a discounted cash flow model on TE Connectivity plc's reported free cash flow gives $214.58 per share. The share price was $217.68 on November 10, 2026, 1% 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 | 1.0% | 10.0% | $127.71 | -41% |
| Base | 6.0% | 9.0% | $214.58 | -1% |
| Bull | 11.0% | 8.0% | $376.75 | +73% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $277.13 | $296.22 | $319.55 | $348.72 | $386.21 |
| 8.0% | $230.46 | $242.84 | $257.47 | $275.02 | $296.48 |
| 9.0% | $196.35 | $204.81 | $214.58 | $225.98 | $239.44 |
| 10.0% | $170.37 | $176.38 | $183.21 | $191.00 | $200.00 |
| 11.0% | $149.93 | $154.34 | $159.28 | $164.82 | $171.11 |
Where the presets come from
Base: years 1 to 5 grow at TE Connectivity plc's revenue growth rate over the last 5 fiscal years (5.9% 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