APH · Amphenol Corporation

$163.722026-07-21

Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Components

Intrinsic Value Range Comparison · Mulya.ai

Very High Uncertainty

Bull

$284

+73.4% vs market

Base · active

$72

-56.3% vs market

Bear

$39

-76.3% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $39

Base $72

Market $164

Median $178

Bull $284

Market Price $164

Mulya.ai Base $72

Analysts Median $178

Mulya.ai IV range ($39 · $284)

Analysts Range ($165 · $215)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q1	$12.6B	—	20.7%	19.7%	$2.1B	−$723MM	$1.4B	9.6%	—	18.9%	$11.0B	$1.49	—
2024.Q4	$12.6B	0.0%	20.7%	18.9%	$2.1B	−$2.5B	−$367MM	9.9%	—	17.2%	$13.5B	$1.49	—
2025.Q1	$15.2B	21.3%	21.6%	20.5%	$2.6B	−$4.7B	−$2.1B	10.2%	—	17.9%	$15.8B	$1.88	—
2025.Q4	$15.2B	0.0%	21.6%	23.1%	$2.5B	−$3.6B	−$1.1B	10.0%	—	15.2%	$17.5B	$1.88	—
2026.Q1	$25.9B	70.2%	26.0%	28.3%	$4.8B	−$12.2B	−$7.4B	9.8%	—	21.2%	$28.1B	$3.47	31.4
italics below = DCF projection · 10yr Rev CAGR: 9.1%
2027.Q1	$34.9B	+34.9%	26.1%	27.5%	$6.6B	−$8.0B	−$1.4B	9.6%	−$1.3B	20.6%	$36.1B	$5.13	31.9
2028.Q1	$39.4B	+12.7%	27.2%	26.6%	$7.9B	−$4.2B	$3.7B	9.5%	$3.1B	20.6%	$40.3B	$6.10	26.8
2029.Q1	$43.4B	+10.3%	28.5%	25.8%	$9.2B	−$4.1B	$5.1B	9.4%	$3.9B	21.7%	$44.4B	$7.12	23.0
2030.Q1	$46.4B	+6.9%	28.5%	25.0%	$9.9B	−$2.9B	$7.1B	9.3%	$4.9B	21.6%	$47.3B	$7.70	21.3
2031.Q1	$49.0B	+5.6%	28.5%	24.2%	$10.6B	−$2.6B	$8.0B	9.2%	$5.1B	21.8%	$49.9B	$8.22	19.9

Term. Yr+	$64.2B	4.1%	19.7%	20.0%	$10.1B	−$2.5B	$7.7B	8.6%	$70.8B	16.9%	—	—	—

Active scenario IV: $72 (-56.3% vs market)