investorscraft@gmail.com

Intrinsic Value of Plexus Corp. (PLXS)

Previous Close$133.11
Intrinsic Value
Upside potential
Previous Close
$133.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Plexus Corp. operates as a global provider of complex product design, supply chain, manufacturing, and aftermarket services, primarily serving the healthcare/life sciences, industrial/commercial, aerospace/defense, and communications sectors. The company’s revenue model is built on delivering end-to-end solutions, from product development to volume production, leveraging its engineering expertise and global manufacturing footprint. Plexus differentiates itself through a customer-centric approach, offering tailored solutions that enhance product performance, reliability, and time-to-market. Its market position is strengthened by long-term relationships with blue-chip clients and a reputation for innovation in high-mix, low-to-medium volume production. The company competes in a fragmented industry, where its ability to integrate advanced technologies like IoT and AI into manufacturing processes provides a competitive edge. Plexus’s diversified sector exposure mitigates cyclical risks while positioning it to capitalize on growth in medical devices, aerospace, and 5G infrastructure.

Revenue Profitability And Efficiency

Plexus reported revenue of $3.96 billion for FY 2024, with net income of $111.8 million, reflecting a net margin of approximately 2.8%. Diluted EPS stood at $4.01. Operating cash flow was robust at $436.5 million, though capital expenditures of $95.2 million indicate ongoing investments in capacity and technology. The company’s efficiency metrics suggest disciplined cost management, though margins remain tempered by industry competition and supply chain dynamics.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified client base and high-value manufacturing services. With an operating cash flow significantly exceeding net income, Plexus demonstrates strong cash conversion. Capital efficiency is evident in its balanced capex strategy, prioritizing growth without overleveraging. The absence of dividends allows reinvestment into R&D and operational scalability, supporting long-term earnings stability.

Balance Sheet And Financial Health

Plexus maintains a solid balance sheet, with $345.1 million in cash and equivalents against total debt of $279.6 million, indicating a conservative leverage profile. The liquidity position is healthy, providing flexibility for strategic initiatives or market downturns. The debt-to-equity ratio suggests prudent financial management, aligning with its capital-light outsourcing model.

Growth Trends And Dividend Policy

Growth is driven by secular trends in healthcare digitization and aerospace modernization, though near-term headwinds like semiconductor shortages may persist. Plexus does not pay dividends, opting to reinvest free cash flow into organic growth and technological advancements. Shareholder returns are likely tied to capital appreciation, supported by steady revenue expansion and margin improvement initiatives.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $4.01 EPS, Plexus’s valuation reflects market expectations of mid-single-digit growth. Investors likely price in its niche expertise and cyclical resilience, though sector-wide margin pressures may temper upside. The stock’s performance hinges on execution in high-growth verticals like medical devices and defense.

Strategic Advantages And Outlook

Plexus’s strategic advantages include its engineering-led manufacturing capabilities and global supply chain agility. The outlook remains cautiously optimistic, with demand tailwinds in healthcare and aerospace offsetting macroeconomic uncertainties. Success will depend on sustaining client trust, advancing automation, and capturing emerging opportunities in electrification and connectivity.

Sources

Plexus Corp. FY 2024 10-K, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount