KLIC
Kulicke and Soffa Industries Inc
Price:  
45.58 
USD
Volume:  
362,196.00
Singapore | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KLIC Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Kulicke and Soffa Industries Inc (KLIC) is 29.48 USD. This KLIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.58 USD, the upside of Kulicke and Soffa Industries Inc is %.

The range of the Intrinsic Value is 22.56 - 46.10 USD

45.58 USD
Stock Price
29.48 USD
Intrinsic Value
Intrinsic Value Details

KLIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.56 - 46.10 29.48 -35.3%
DCF (Growth 10y) 29.39 - 60.08 38.49 -15.6%
DCF (EBITDA 5y) 38.53 - 81.13 51.94 14.0%
DCF (EBITDA 10y) 42.63 - 92.85 58.36 28.0%
Fair Value -29.66 - -29.66 -29.66 -165.06%
P/E (20.73) - 47.79 4.84 -89.4%
EV/EBITDA 6.32 - 41.31 20.19 -55.7%
EPV 43.57 - 57.96 50.76 11.4%
DDM - Stable (5.44) - (16.34) (10.89) -123.9%
DDM - Multi 12.09 - 30.50 17.57 -61.4%

KLIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,527.87
Beta 1.55
Outstanding shares (mil) 55.46
Enterprise Value (mil) 2,268.12
Market risk premium 4.60%
Cost of Equity 14.89%
Cost of Debt 7.00%
WACC 10.33%