Intrinsic value of Amphenol Corporation (APH)

[per Chepakovich valuation model]

other valuations of APH

[per Chepakovich valuation model]  See other valuations of APH stock

Previous Close$66.36
Intrinsic Value
Upside potential
Previous Close
$66.36

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %4.5NaN
Revenue, $8599NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6961NaN
Operating income, $m1638NaN
EBITDA, $m1947NaN
Interest expense (income), $mNaN
Earnings before tax, $m1517NaN
Tax expense, $m313NaN
Net income, $m1203NaN

BALANCE SHEET

Cash and short-term investments, $m1738NaN
Total assets, $m12327NaN
Adjusted assets (=assets-cash), $m10589NaN
Average production assets, $m6396NaN
Working capital, $m3187NaN
Total debt, $m3867NaN
Total liabilities, $m6875NaN
Total equity, $m5452NaN
Debt-to-equity ratio0.709NaN
Adjusted equity ratio0.372NaN

CASH FLOW

Net income, $m1203NaN
Depreciation, amort., depletion, $m308NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1592NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-264NaN
Free cash flow, $m1856NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m3187
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN