Back to APH Overview
NYQ · Valuation Lab
APH
Amphenol Corporation
Last$172.24
Market cap212.4B
EV/EBITDA23.9x
Intrinsic value
$673.41
MoS +74.4% · Undervalued
Assuming 13.2% FCF margin and 55.0% Y1–5 growth.
Upside to price
EV (DCF)843.7B
Terminal share73%
Expected IV$704.42
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 73% of EV
PV of stage FCFs229.9B
PV of terminal value613.8B
Enterprise value843.7B
Net cash / (debt)-13.4B
Equity value830.3B
Intrinsic value / share$673.41
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 45B | 5.9B | 5.4B | 90.9% |
| Y2 | 69.7B | 9.2B | 7.6B | 82.7% |
| Y3 | 108B | 14.3B | 10.7B | 75.2% |
| Y4 | 167.5B | 22.1B | 15.1B | 68.4% |
| Y5 | 259.6B | 34.3B | 21.3B | 62.2% |
| Y6 | 330.9B | 43.7B | 24.7B | 56.6% |
| Y7 | 421.9B | 55.7B | 28.7B | 51.4% |
| Y8 | 538B | 71B | 33.2B | 46.8% |
| Y9 | 685.9B | 90.5B | 38.5B | 42.5% |
| Y10 | 874.5B | 115.4B | 44.7B | 38.7% |
| Terminal | — | — | 613.8B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.