KLIC
Kulicke and Soffa Industries Inc
Price:  
36.26 
USD
Volume:  
451,074.00
Singapore | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KLIC Intrinsic Value

-98.10 %
Upside

What is the intrinsic value of KLIC?

As of 2025-07-14, 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 36.26 USD, the upside of Kulicke and Soffa Industries Inc is -98.10%.

The range of the Intrinsic Value is 0.52 - 1.13 USD

Is KLIC undervalued or overvalued?

Based on its market price of 36.26 USD and our intrinsic valuation, Kulicke and Soffa Industries Inc (KLIC) is overvalued by 98.10%.

36.26 USD
Stock Price
0.68 USD
Intrinsic Value
Intrinsic Value Details

KLIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (15.39) - (5.80) (8.72) -124.0%
DCF (Growth 10y) 0.52 - 1.13 0.68 -98.1%
DCF (EBITDA 5y) 0.86 - 1.15 1.06 -97.1%
DCF (EBITDA 10y) 3.23 - 5.68 4.68 -87.1%
Fair Value 10.19 - 10.19 10.19 -71.90%
P/E 7.04 - 14.24 9.33 -74.3%
EV/EBITDA 3.17 - 2.93 3.06 -91.6%
EPV 24.85 - 31.04 27.94 -22.9%
DDM - Stable 2.16 - 6.08 4.12 -88.6%
DDM - Multi 1.69 - 4.51 2.58 -92.9%

KLIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,913.44
Beta 1.48
Outstanding shares (mil) 52.77
Enterprise Value (mil) 1,719.30
Market risk premium 4.60%
Cost of Equity 13.61%
Cost of Debt 7.00%
WACC 9.71%