Preparing your space
Your library and workspace are being arranged now.
Preparing your space
Your library and workspace are being arranged now.
Financial data on TradingView ↗Reported statements, ratios and ownership, alongside this research.
Flex designs, manufactures, and services electronic hardware for OEMs and hyperscale data center operators. It operates over 50 million square feet in more than 30 countries. [S3]
Flex earns revenue through manufacturing, design, and aftermarket service contracts. FY2026 revenue of $27.9 billion split across Regulated Manufacturing Solutions ($10.2bn), Integrated Technology Solutions ($11.1bn), and Cloud and Power Infrastructure ($6.6bn). Pricing is cost-plus with thin gross margins near 9-10 percent non-GAAP. [S1][S2]
Explore the research to see how business evidence informs assumptions and valuation.
Start with the business evidence, then follow the assumptions through to scenarios and valuation.
Financial data on TradingView ↗Reported statements, ratios and ownership, alongside this research.
Valuation and assumptionsFlex's data center power and cooling business is growing at 38% and has triggered a spin-off, but the market has already capitalised that growth at a premium multiple. The tension is whether CPI's growth and margin recapture are durable enough to justify the current price, or whether the market has extrapolated a cyclical AI capex boom into a permanent re-rating.
The sensitivity of operating profit to changes in revenue when some operating costs are fixed.
In this report: Flex's fixed manufacturing base means incremental CPI revenue drops through at higher margins, which is the mechanism behind the base-case margin expansion from 6.9% to 8.0% by FY2031.
At $115.78, the market implies revenue growth of 12-15% annually for five years, operating margin expansion to 8%+, and a successful spin-off that unlocks value. My base-case DCF yields $105 per share.
A valuation model that works backward from a share price to find combinations of growth, margins, and other assumptions consistent with that price.
In this report: The reverse DCF shows what growth and margin the current $115.78 price implies. It requires roughly $4.2bn of steady-state free cash flow, about 44% above my base-case FY2031 estimate.
CPI revenue growth: a 5 percentage point change in the three-year CAGR changes intrinsic value by approximately $12 per share.
CPI operating margin: a 100 basis point change changes intrinsic value by approximately $6 per share.
The sensitivity of operating profit to changes in revenue when some operating costs are fixed.
In this report: Flex's fixed manufacturing base means incremental CPI revenue drops through at higher margins, which is the mechanism behind the base-case margin expansion from 6.9% to 8.0% by FY2031.
Remaining entity operating margin post-spin: a 50 basis point change changes intrinsic value by approximately $3.50 per share.
AI capex slows, CPI growth falls to 10% and margins compress to 7.5%, the spin-off leaves stranded costs, and the multiple compresses. Value falls to $65 per share.
AI spending accelerates, CPI becomes a $20bn+ business with 12% margins, AMD GPU manufacturing scales, and both spin entities re-rate. Value is $170 per share.
CPI revenue growth: below 15% for two consecutive quarters weakens the thesis; above 25% for four quarters strengthens it.
CPI operating margin: above 10.5% for two quarters confirms margin recapture; below 9.0% for two quarters invalidates it.
Top 10 customer concentration: above 50% of revenue signals rising dependency risk.
The exact terms of the CPI spin-off, including capital structure, stranded cost allocation, and pro-forma financials for both entities, were not available at the time of writing. The identity and terms of the acquisition that increased goodwill by approximately $460 million in Q1 FY2027 were also not disclosed. Segment-level invested capital and incremental ROIC by segment could not be calculated from public filings. The timing and magnitude of a potential AI capital expenditure slowdown cannot be reliably forecast.
These model scenarios depend on their inputs. Review the assumptions and supporting evidence alongside the implied values.
earnings multiple v2 · as of 2026-10-18
Sign in for the price chart, where every input traces back to a filing, an adjustable scenario sandbox, and companies that move with FLEX.
Create a free account →