TGM's two-stage DCF values Preformed Line Products Company (PLPC) between $167.86 and $295.85 depending on assumptions, with a base case of $219.22. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (8.6%) reflects its beta.
What would today's price require?
$283.51 is justified only if free cash flow grows about +17.6% a year (fading to 2.5% long-run) at a 8.6% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 8.0%/yr | 9.6% | $167.86 |
| Base case | 11.0%/yr | 8.6% | $219.22 |
| Optimistic | 14.0%/yr | 7.6% | $295.85 |
| Third-party model estimate (FMP) | independent reference · retrieved Jul 29, 2026 · assumptions not provided | $85.64 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$283.51
Market-Implied Growth
+17.6%/yr
vs +14.3% 5Y actual
Model Scenario Range
$167.86 – $295.85
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for PLPC (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $43.1M · 0.00B shares · net cash $42.0M
Estimated Fair Value
$219.22
-22.7% vs $283.51
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 11.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $283.51; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.6% | $271 | $296 | $327 | $366 | $418 |
| 7.6% | $227 | $243 | $262 | $286 | $316 |
| 8.6% | $194 | $206 | $219 | $235 | $254 |
| 9.6% | $170 | $179 | $188 | $199 | $212 |
| 10.6% | $151 | $158 | $165 | $173 | $182 |
