APH Amphenol Corporation
Technology
Price
$171.19
Intrinsic value
$37.39
Buy price
$29.91
Discount
-357.8%
DCF walkthrough
Near-term growth (g1)15.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $5,731,300,000.00
- Total debt
- $18,811,299,840.00
- Cash & STI
- $5,419,100,160.00
- Shares out.
- 1,289,200,000
Overvalued
Intrinsic value$37.40
Buy price (with MOS)$29.92
Current price$171.19
Discount to intrinsic value-357.8%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 26.7%
- Current ROE
- 31.8%
- Minimum ROE
- 23.1%
Debt quality
LEVERAGED- Debt / Equity
- 1.40x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.11x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- sector_default_fallback
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 30.4%
- Public economic interest
- 99.3%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.