ACLS
Axcelis Technologies Inc
Price:  
73.04 
USD
Volume:  
255,242.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Axcelis Intrinsic Value

28.70 %
Upside

What is the intrinsic value of Axcelis?

As of 2025-07-06, the Intrinsic Value of Axcelis Technologies Inc (ACLS) is 94.00 USD. This Axcelis valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.04 USD, the upside of Axcelis Technologies Inc is 28.70%.

The range of the Intrinsic Value is 73.73 - 135.46 USD

Is Axcelis undervalued or overvalued?

Based on its market price of 73.04 USD and our intrinsic valuation, Axcelis Technologies Inc (ACLS) is undervalued by 28.70%.

73.04 USD
Stock Price
94.00 USD
Intrinsic Value
Intrinsic Value Details

Axcelis Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.73 - 135.46 94.00 28.7%
DCF (Growth 10y) 80.52 - 140.14 100.36 37.4%
DCF (EBITDA 5y) 82.42 - 108.69 93.75 28.4%
DCF (EBITDA 10y) 87.60 - 119.75 101.32 38.7%
Fair Value 139.28 - 139.28 139.28 90.69%
P/E 99.07 - 146.25 123.04 68.5%
EV/EBITDA 59.27 - 93.93 76.88 5.3%
EPV 53.40 - 68.83 61.12 -16.3%
DDM - Stable 38.96 - 101.23 70.09 -4.0%
DDM - Multi 50.30 - 104.08 68.09 -6.8%

Axcelis Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,346.78
Beta 1.63
Outstanding shares (mil) 32.13
Enterprise Value (mil) 2,205.82
Market risk premium 4.60%
Cost of Equity 11.48%
Cost of Debt 7.50%
WACC 11.39%