As of 2025-07-10, the Intrinsic Value of Kulicke and Soffa Industries Inc (KLIC) is 0.68 USD. This KLIC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 36.58 USD, the upside of Kulicke and Soffa Industries Inc is -98.10%.
The range of the Intrinsic Value is 0.52 - 1.16 USD
Based on its market price of 36.58 USD and our intrinsic valuation, Kulicke and Soffa Industries Inc (KLIC) is overvalued by 98.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (15.82) - (5.84) | (8.84) | -124.2% |
| DCF (Growth 10y) | 0.52 - 1.16 | 0.68 | -98.1% |
| DCF (EBITDA 5y) | 0.86 - 1.15 | 1.07 | -97.1% |
| DCF (EBITDA 10y) | 3.29 - 5.74 | 4.74 | -87.0% |
| Fair Value | 10.19 - 10.19 | 10.19 | -72.15% |
| P/E | 7.01 - 14.26 | 9.38 | -74.3% |
| EV/EBITDA | 3.17 - 2.93 | 3.05 | -91.7% |
| EPV | 24.93 - 31.31 | 28.12 | -23.1% |
| DDM - Stable | 2.18 - 6.25 | 4.21 | -88.5% |
| DDM - Multi | 1.71 - 4.67 | 2.63 | -92.8% |
| Market Cap (mil) | 1,930.33 |
| Beta | 1.45 |
| Outstanding shares (mil) | 52.77 |
| Enterprise Value (mil) | 1,736.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 13.49% |
| Cost of Debt | 7.00% |
| WACC | 9.65% |