FLEX LTD. (FLEX)
Printed Circuit Boards
Latest Price
$108.32
TTM P/E
41.82
Normalized P/E
49.99
Div Yield
--
Book Value
15.03
P/B Ratio
7.21
Valuation metrics
adjust assumptions →EPS: $2.33
Book value / share: $14.07
Formula: √(22.5 × EPS × BVPS)
Graham Number
$27.16
77% downside
Norm. op. income: $1.2B (median of 5yr)
Tax rate: 18%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$22.46
81% downside
Base FCF: $796M (median of recent 5yr)
Growth: 12%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$57.76
50% downside
EPS: $2.33
Target P/E: 53×
Formula: EPS × P/E
P/E Fair Value
$123.49
+7% upside