KLIC
Kulicke and Soffa Industries Inc
Price:  
48.87 
USD
Volume:  
570,961.00
Singapore | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KLIC Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Kulicke and Soffa Industries Inc (KLIC) is 39.36 USD. This KLIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.87 USD, the upside of Kulicke and Soffa Industries Inc is %.

The range of the Intrinsic Value is 27.58 - 79.65 USD

48.87 USD
Stock Price
39.36 USD
Intrinsic Value
Intrinsic Value Details

KLIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.58 - 79.65 39.36 -19.5%
DCF (Growth 10y) 37.28 - 108.68 53.55 9.6%
DCF (EBITDA 5y) 50.81 - 93.63 72.73 48.8%
DCF (EBITDA 10y) 59.34 - 117.46 87.08 78.2%
Fair Value 23.03 - 23.03 23.03 -52.88%
P/E 32.22 - 48.10 41.84 -14.4%
EV/EBITDA 30.79 - 51.44 38.16 -21.9%
EPV 49.91 - 69.29 59.60 22.0%
DDM - Stable 4.77 - 15.76 10.27 -79.0%
DDM - Multi 17.65 - 42.80 24.74 -49.4%

KLIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,753.34
Beta 1.39
Outstanding shares (mil) 56.34
Enterprise Value (mil) 2,488.68
Market risk premium 4.60%
Cost of Equity 13.38%
Cost of Debt 4.62%
WACC 8.59%