← Scroll for more →
TE Connectivity plc (TEL)
Wholesale-Electronic Parts & Equipment, NEC
Latest Price
$213.03
TTM P/E
20.86
Normalized P/E
26.65
TTM Div Yield
1.37%
Fwd Div Yield
1.37%
Book Value
45.38
P/B Ratio
4.69
Valuation metrics
adjust assumptions →EPS: $6.16
Book value / share: $43.22
Formula: √(22.5 × EPS × BVPS)
Graham Number
$77.39
65% downside
Norm. op. income: $2.4B (median of 7yr)
Tax rate: 14%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$56.31
75% downside
Base FCF: $2.4B (median of recent 5yr)
Growth: 16%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$288.46
+29% upside
EPS: $6.16
Target P/E: 28×
Formula: EPS × P/E
P/E Fair Value
$172.48
23% downside