Amphenol Corporation (APH) DCF Valuation
Two independent models estimate Amphenol Corporation's fair value between $31.41 (conservative case) and $78.19 (analyst consensus).
What would today's price require?
$149.22 is justified only if free cash flow grows about +25.2% a year for the next decade — slower than the company has actually grown.
Current Price
$149.22
Fair-Value Range
$31.41 – $78.19
Market-Implied Growth
+25.2%/yr
vs +30.3% 5Y actual
APH DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $2.6B · 1.23B shares · net debt $4.4B
Estimated Fair Value
$31.41
-79.0% vs $149.22
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $149.22; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $39.89 | $42.12 | $44.75 | $47.91 | $51.78 |
| 9.0% | $33.76 | $35.29 | $37.04 | $39.10 | $41.52 |
| 10.0% | $29.09 | $30.18 | $31.41 | $32.81 | $34.43 |
| 11.0% | $25.42 | $26.22 | $27.11 | $28.10 | $29.24 |
| 12.0% | $22.47 | $23.06 | $23.72 | $24.45 | $25.27 |
About Amphenol Corporation
Amphenol Corporation, alongside its numerous subsidiaries, operates globally as a prominent designer, manufacturer, and distributor of electrical, electronic, and fiber optic connectors. Its market reach extends across the United States, China, and various international territories. The company is organized into three primary operational divisions: Harsh Environment Solutions, Communications Solutions, and Interconnect and Sensor Systems. Amphenol's comprehensive product lineup features an extensive array of connectors and integrated connector systems. These include specialized interconnects engineered for demanding conditions (covering data, power, high-speed, fiber optic, and radio frequency applications), in addition to busbars and complete power distribution systems. Beyond these core offerings, the company provides value-added products such as backplane interconnect systems, bespoke cable assemblies and harnesses, and cable management solutions. Their portfolio also encompasses flexible and rigid printed circuit boards (PCBs), hinges, and various other mechanical and production-related components. Furthermore, Amphenol supplies antennas for consumer electronics, network infrastructure, and other uses; a range of coaxial, power, and specialty cables; and an assortment of sensors and sensor-based technologies. The company distributes its products through a multi-channel approach, utilizing its internal sales force, independent representatives, and an extensive network of electronics distributors. Its diverse customer base comprises original equipment manufacturers (OEMs), electronic manufacturing services (EMS) providers, original design manufacturers (ODMs), and service providers. These clients span numerous industries, including automotive, broadband communication, commercial aerospace, industrial, information technology and data communication, military, mobile device, and mobile network markets. Amphenol Corporation was founded in 1932 and is presently headquartered in Wallingford, Connecticut.
- Sector
- Technology
- Industry
- Hardware, Equipment & Parts
- CEO
- Richard Adam Norwitt