Research / Stock / APH
A
APH
AMPHENOL CORP /DE/
158.78
+3.23 +2.08%
close 2026-08-25
Assumptions
17.3%
Market is pricing 17.3%— you agree
Actually grew +27.2%/yrFCF, 2020–2025 — the market is pricing 9.9pts SLOWER than history
10 yrs
3.00%
9.72%
9.7% derived for this company beta 1.25 (1254d vs the S&P 500) · cost of equity 10.3% = 4.7% risk-free + 1.25 × 4.5% premium · 7% debt at 2.4%, taxed at 23%
Fair value
$158.86
+0.0%
At the market's assumptionsCurrent price $158.78Enterprise value 195.3B
Bear $109.44 (12.3% growth)Bull $229.53 (22.3%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 17.3%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
33% the 10 forecast years67% terminal value