TE Connectivity plc (TEL)
Wholesale-Electronic Parts & Equipment, NEC
Latest Price
$205.69
TTM P/E
20.15
Normalized P/E
25.48
Div Yield
1.41%
Book Value
45.21
P/B Ratio
4.55
Valuation metrics
adjust assumptions →EPS: $6.16
Book value / share: $42.58
Formula: √(22.5 × EPS × BVPS)
Graham Number
$76.82
63% downside
Norm. op. income: $2.4B (median of 7yr)
Tax rate: 14%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$55.47
73% downside
Base FCF: $2.4B (median of recent 5yr)
Growth: 16%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$284.18
+38% upside
EPS: $6.16
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$154.00
25% downside