On 12 Nov 2026 our base value for Amphenol is $100.66 a share, 26.4% above its $79.62 close; 1 of 1 valuation methods put it above the price.
| Method | Value | vs price | Basis |
|---|---|---|---|
| Discounted cash flow | — | — | 6.34x spot |
| Exit multiple (P/E) | $100.66 | +26.4% | earnings per share $2.83 valued at 16.61× (the stock's own median P/E) in 7 years, discounted back |
| Sum of the parts | — | — | no sum of the parts: this run holds no segment disclosure for the name |
| Price to sales | — | — | not reached: the cash-flow or earnings methods produced an anchor, so this fallback was not run |
| Tangible book | — | — | used only for lenders, where book value is the business |
| Price to FFO (REITs) | — | — | used only for REITs |
Each working is rebuilt by code from the valuation's own figures and checked against the published value.
Earnings per share grow on the same fading path as the DCF:
| Year | Growth | Earnings per share |
|---|---|---|
| Now | — | $2.83 |
| Year 1 | 57.56% | $4.47 |
| Year 2 | 38.46% | $6.18 |
| Year 3 | 26.05% | $7.80 |
| Year 4 | 17.98% | $9.20 |
| Year 5 | 12.74% | $10.37 |
| Year 6 | 9.33% | $11.34 |
| Year 7 | 7.11% | $12.14 |
| Earnings per share in year 7 | $12.14 |
| Exit P/E (the stock's own median P/E) | 16.61× |
| Value in 7 years = earnings × P/E | $201.72 |
| Discounted at 10.44% over 7 years: ÷ 2.0039 | $100.66 |
The base value is the average of the methods kept in it:
| Method | Value |
|---|---|
| Exit multiple (P/E) | $100.66 |
One method is kept, so the base value is its value: $100.66
Base value $100.66 a share
One-year price simulation: a 10% chance the price is below $41.50 and a 10% chance it is above $146.78 in a year; a 49% chance it is higher than today's $79.62, from 49.03% volatility. The simulation assumes the price drifts up at our discount rate of 10.44% a year.
| Week | Price | Base value |
|---|---|---|
| 2 Oct 2026 | $86.96 | — |
| 9 Oct 2026 | $87.24 | — |
| 16 Oct 2026 | $79.35 | $88.27 |
| 23 Oct 2026 | $74.09 | — |
| 30 Oct 2026 | $79.30 | $100.68 |
| 6 Nov 2026 | $74.59 | — |
| 12 Nov 2026 | $79.62 | $100.66 |
Data as of 12 Nov 2026; financials to 30 Sep 2026. Sources: company filings via EODHD, SEC EDGAR, US Treasury. How these values are computed. Not investment advice.
Run a full Desk Run on APH · Amphenol company page · Call and put prices