Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
91.61 USD158.54 USD214.09 USD
-4.28%
158.54 USDCurrent price is close to the base model value.
A
US
APH.US · AMPHENOL CORP /DE/
US · US
Latest price151.76 USD
30D-27.16%
Vs. base value+69.7%
Research summary
APH.US latest organized financial period shows revenue grew +51.71% YoY and net income grew +76.17% YoY. Current price is about 152 USD, while the model base case is about 89.44 USD; the current price sits +69.7% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue23B USD
Net income4B USD
Free cash flow4B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price151.76 USD
Base value89.44 USD
Vs. base+69.7%
Price date2026/04/29
55.28 USD89.44 USD116.54 USD
+69.68%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
55.28 USD89.44 USD116.54 USD
+69.68%
89.44 USDCurrent price is 69.7% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth15.4%
Current price implies roughly 15.4% annualized FCF growth.
15.4%Current price implies roughly 15.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
26.51 USD26.51 USD26.51 USD
+472%
26.51 USDCurrent price is 472.4% above the base model value.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 23B USD | 4B USD | - | 4B USD | 3.34 | - |
| 2024/12/31 | Annual | 15B USD | 2B USD | - | 2B USD | 1.92 | - |
| 2023/12/31 | Annual | 13B USD | 2B USD | - | 2B USD | 3.11 | - |
| 2022/12/31 | Annual | 13B USD | 2B USD | - | 2B USD | 3.06 | - |
| 2021/12/31 | Annual | 11B USD | 2B USD | - | 1B USD | 2.54 | - |
Ad placement