As of 2024-12-13, the Intrinsic Value of Kulicke and Soffa Industries Inc (KLIC) is
2.11 USD. This KLIC valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 49.60 USD, the upside of Kulicke and Soffa Industries Inc is
-95.70%.
The range of the Intrinsic Value is 1.05 - 7.32 USD
KLIC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(15.71) - (7.02) |
(9.71) |
-119.6% |
| DCF (Growth 10y) |
(2.34) - (3.61) |
(2.76) |
-105.6% |
| DCF (EBITDA 5y) |
(0.71) - 0.37 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
1.05 - 7.32 |
2.11 |
-95.7% |
| Fair Value |
-32.02 - -32.02 |
-32.02 |
-164.57% |
| P/E |
(21.98) - (31.54) |
(29.97) |
-160.4% |
| EV/EBITDA |
1.04 - (2.76) |
0.53 |
-98.9% |
| EPV |
26.10 - 31.39 |
28.74 |
-42.0% |
| DDM - Stable |
(7.92) - (21.63) |
(14.77) |
-129.8% |
| DDM - Multi |
2.54 - 5.76 |
3.57 |
-92.8% |
KLIC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,671.95 |
| Beta |
1.85 |
| Outstanding shares (mil) |
53.87 |
| Enterprise Value (mil) |
2,487.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.33% |
| Cost of Debt |
7.00% |
| WACC |
9.07% |