Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
83.95 USD144.26 USD194.21 USD
+5.2%
144.26 USDCurrent price is close to the base model value.
A
TechnologyElectronic ComponentsUnited States
APH.US · Amphenol Corporation
NYQ · US · USD
Latest price151.76 USD
30D-10.18%
Vs. base value+177%
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 54.81 USD; the current price sits +177% versus the base case. 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: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price151.76 USD
Base value54.81 USD
Vs. base+177%
Price date2026/04/28
39.40 USD54.81 USD67.00 USD
+177%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
50.72 USD81.53 USD105.92 USD
+86.14%
81.53 USDCurrent price is 86.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth16.7%
Current price implies roughly 16.7% annualized FCF growth.
16.7%Current price implies roughly 16.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
25.69 USD25.69 USD25.69 USD
+491%
25.69 USDCurrent price is 490.7% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 23B USD | 4B USD | 4B USD | 3.34 |
| 2024/12/30 | Annual | 15B USD | 2B USD | 2B USD | 1.92 |
| 2023/12/30 | Annual | 13B USD | 2B USD | 2B USD | 1.56 |
| 2022/12/30 | Annual | 13B USD | 2B USD | 2B USD | 1.53 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement