FMP

FMP

Enter

PLPC - Preformed Line Produ...

photo-url-https://images.financialmodelingprep.com/symbol/PLPC.png

Preformed Line Products Company

PLPC

NASDAQ

Preformed Line Products Company, together with its subsidiaries, designs and manufactures products and systems that are used in the construction and maintenance of overhead, ground-mounted, and underground networks for the energy, telecommunication, cable operator, information, and other industries. The company offers formed wire products to support, protect, terminate, and secure power conductor and communication cables, as well as to control cable dynamics; and hardware products to support and protect transmission conductors, spacers, spacer-dampers, stockbridge dampers, corona suppression devices, and various compression fittings for dead-end applications. It also provides protective closures to protect fixed line communication networks, such as copper cable or fiber optic cable from moisture, environmental hazards, and other contaminants; and hardware assemblies, pole line hardware, resale products, underground connectors, solar hardware systems, guy markers, tree guards, fiber optic cable markers, pedestal markers, and urethane products that are used by energy, renewable energy, communications, cable, and special industries for various applications. The company serves public and private energy utilities and communication companies, cable operators, financial institutions, governmental agencies, contractors and subcontractors, distributors, and value-added resellers in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. It markets its products through a direct sales force, as well as through manufacturing representatives. The company was incorporated in 1947 and is headquartered in Mayfield, Ohio.

129.2 USD

3.3 (2.55%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

143.01B

168.09B

198.27B

211.91B

245.12B

280.69B

321.42B

368.05B

421.46B

482.61B

Revenue %

-

17.53

17.96

6.88

15.67

14.51

14.51

14.51

14.51

Ebitda

67.93B

84.35B

100.24B

105.14B

133.01B

141.53B

162.07B

185.58B

212.51B

243.34B

Ebitda %

47.5

50.18

50.56

49.61

54.26

50.42

50.42

50.42

50.42

Ebit

55.63B

73.45B

85.78B

91.28B

110.72B

120.19B

137.63B

157.6B

180.47B

206.65B

Ebit %

38.9

43.7

43.26

43.07

45.17

42.82

42.82

42.82

42.82

Depreciation

12.3B

10.9B

14.46B

13.86B

22.29B

21.34B

24.43B

27.98B

32.04B

36.69B

Depreciation %

8.6

6.48

7.29

6.54

9.09

7.6

7.6

7.6

7.6

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

136.49B

130.26B

104.75B

111.26B

75.53B

173.51B

198.69B

227.51B

260.53B

298.33B

Total Cash %

95.44

77.49

52.83

52.5

30.81

61.82

61.82

61.82

61.82

Receivables

32.01B

38.04B

44.26B

48.69B

56.92B

63.74B

72.99B

83.58B

95.7B

109.59B

Receivables %

22.38

22.63

22.32

22.98

23.22

22.71

22.71

22.71

22.71

Inventories

1.9B

2.64B

3.74B

2.5B

1.25B

3.63B

4.16B

4.76B

5.45B

6.24B

Inventories %

1.33

1.57

1.89

1.18

0.51

1.29

1.29

1.29

1.29

Payable

12.53B

15.16B

19B

18.09B

22B

25.19B

28.85B

33.03B

37.83B

43.32B

Payable %

8.76

9.02

9.58

8.54

8.97

8.98

8.98

8.98

8.98

Cap Ex

-15.44B

-20.62B

-23.89B

-28.11B

-44.48B

-37.34B

-42.76B

-48.97B

-56.07B

-64.21B

Cap Ex %

-10.8

-12.27

-12.05

-13.26

-18.14

-13.3

-13.3

-13.3

-13.3

Weighted Average Cost Of Capital

Price

428.5

Beta

Diluted Shares Outstanding

7.47B

Costof Debt

4.4

Tax Rate

After Tax Cost Of Debt

3.6

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

97.85B

Total Equity

3.2T

Total Capital

3.3T

Debt Weighting

2.97

Equity Weighting

97.03

Wacc

8.52

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

143.01B

168.09B

198.27B

211.91B

245.12B

280.69B

321.42B

368.05B

421.46B

482.61B

Ebitda

67.93B

84.35B

100.24B

105.14B

133.01B

141.53B

162.07B

185.58B

212.51B

243.34B

Ebit

55.63B

73.45B

85.78B

91.28B

110.72B

120.19B

137.63B

157.6B

180.47B

206.65B

Tax Rate

18.23

18.23

18.23

18.23

18.23

18.23

18.23

18.23

18.23

18.23

Ebiat

46.44B

63.29B

74.53B

73.96B

90.54B

100.8B

115.43B

132.18B

151.36B

173.32B

Depreciation

12.3B

10.9B

14.46B

13.86B

22.29B

21.34B

24.43B

27.98B

32.04B

36.69B

Receivables

32.01B

38.04B

44.26B

48.69B

56.92B

63.74B

72.99B

83.58B

95.7B

109.59B

Inventories

1.9B

2.64B

3.74B

2.5B

1.25B

3.63B

4.16B

4.76B

5.45B

6.24B

Payable

12.53B

15.16B

19B

18.09B

22B

25.19B

28.85B

33.03B

37.83B

43.32B

Cap Ex

-15.44B

-20.62B

-23.89B

-28.11B

-44.48B

-37.34B

-42.76B

-48.97B

-56.07B

-64.21B

Ufcf

21.93B

49.43B

61.62B

55.62B

65.26B

78.8B

90.98B

104.18B

119.3B

136.61B

Wacc

8.52

8.52

8.52

8.52

8.52

Pv Ufcf

72.61B

77.26B

81.52B

86.02B

90.77B

Sum Pv Ufcf

408.19B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.52

Free Cash Flow T1

142.08B

Terminal Value

3.14T

Present Terminal Value

2.09T

Intrinsic Value

Enterprise Value

2.5T

Net Debt

79.54B

Equity Value

2.42T

Diluted Shares Outstanding

7.47B

Equity Value Per Share

323.68

Projected DCF

323.68 -0.324%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep