/
DCF Valuation
Base-case fair value
$492.92
Intrinsic $657.23 · 25% MOS
Current price: $241.09
Base-case summary
Our base-case DCF for Sanmina Corp (SANM) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 22.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $734M in trailing free cash flow, this produces an intrinsic value of $657.23 per share. A 25% safety margin gives a fair value of $492.92, suggesting the stock is currently 104% undervalued against the $241.09 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$734M
Cash & equivalents
$1.6B
Total debt
$2.4B
Shares outstanding
55M