TEL · TE Connectivity Ltd.
$209.072026-05-17Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Manufacturing Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$153
-26.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($140 · $174) Analysts Range ($238 · $306) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q1 | $14.9B | — | 19.2% | 6.6% | $2.7B | −$1.1B | $1.5B | 7.1% | — | 17.1% | $15.6B | $7.61 | — |
| 2023.Q1 | $16.3B | 9.1% | 19.3% | 11.1% | $2.8B | −$1.2B | $1.6B | 9.2% | — | 17.4% | $16.4B | $8.18 | — |
| 2024.Q1 | $16.0B | -1.5% | 18.5% | 0.0% | $4.0B | −$459MM | $3.5B | 10.0% | — | 23.3% | $17.7B | $6.43 | — |
| 2025.Q1 | $15.8B | -1.2% | 19.3% | 31.6% | $2.1B | −$466MM | $1.6B | 9.4% | — | 12.0% | $17.3B | $10.75 | — |
| 2026.Q1 | $17.9B | 13.1% | 20.6% | 40.3% | $2.2B | −$2.8B | −$600MM | 9.7% | — | 11.9% | $19.6B | $6.95 | 16.9 |
| italics below = DCF projection · 10yr Rev CAGR: 5.7% |
| 2027.Q1 | $19.8B | +10.5% | 20.6% | 38.3% | $2.5B | −$1.8B | $755MM | 9.4% | $690MM | 12.3% | $21.3B | $7.73 | 27.0 |
| 2028.Q1 | $21.3B | +7.6% | 21.7% | 36.2% | $3.0B | −$1.5B | $1.5B | 9.4% | $1.2B | 13.4% | $22.8B | $9.08 | 23.0 |
| 2029.Q1 | $22.8B | +6.8% | 23.9% | 34.2% | $3.6B | −$1.5B | $2.1B | 9.3% | $1.6B | 15.2% | $24.3B | $11.00 | 19.0 |
| 2030.Q1 | $24.0B | +5.3% | 23.9% | 32.2% | $3.9B | −$1.1B | $2.8B | 9.2% | $1.9B | 15.6% | $25.4B | $11.94 | 17.5 |
| 2031.Q1 | $25.1B | +4.8% | 23.9% | 30.1% | $4.2B | −$1.1B | $3.1B | 9.1% | $2.0B | 16.1% | $26.6B | $12.89 | 16.2 |
|
| Term. Yr+ | $32.4B | 4.1% | 19.3% | 20.0% | $5.0B | −$1.6B | $3.4B | 8.6% | $32.1B | 13.1% | — | — | — |
Active scenario IV: $153 (-26.6% vs market)