TGM's two-stage DCF values Preformed Line Products Company (PLPC) between $139.64 and $241.58 depending on assumptions, with a base case of $180.79. 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 (8.8%) reflects its beta.
What would today's price require?
$423.54 is justified only if free cash flow grows about +29.2% a year (fading to 2.5% long-run) at a 8.8% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 3.9%/yr | 9.8% | $139.64 |
| Base case | 6.9%/yr | 8.8% | $180.79 |
| Optimistic | 9.9%/yr | 7.8% | $241.58 |
| Third-party model estimate (FMP) | independent reference · retrieved Sep 10, 2026 · assumptions not provided | $81.16 | |
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
$423.54
Market-Implied Growth
+29.2%/yr
vs +5.4% 5Y actual
Model Scenario Range
$139.64 – $241.58
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
$180.79
-57.3% vs $423.54
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 6.9%/yr FCF growth and 10-year horizon fixed. Green = above today's $423.54; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.8% | $221 | $240 | $263 | $292 | $330 |
| 7.8% | $187 | $199 | $214 | $232 | $254 |
| 8.8% | $162 | $170 | $181 | $193 | $207 |
| 9.8% | $142 | $149 | $157 | $165 | $175 |
| 10.8% | $128 | $133 | $138 | $145 | $152 |
