As of 2024-10-15, the Intrinsic Value of Kulicke and Soffa Industries Inc (KLIC) is
36.04 USD. This KLIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.61 USD, the upside of Kulicke and Soffa Industries Inc is
-22.70%.
The range of the Intrinsic Value is 26.60 - 61.18 USD
36.04 USD
Intrinsic Value
KLIC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.60 - 61.18 |
36.04 |
-22.7% |
| DCF (Growth 10y) |
34.63 - 78.62 |
46.73 |
0.3% |
| DCF (EBITDA 5y) |
26.53 - 64.04 |
34.12 |
-26.8% |
| DCF (EBITDA 10y) |
33.33 - 77.55 |
42.73 |
-8.3% |
| Fair Value |
-26.47 - -26.47 |
-26.47 |
-156.80% |
| P/E |
(21.33) - 44.27 |
6.44 |
-86.2% |
| EV/EBITDA |
4.58 - 38.13 |
16.10 |
-65.5% |
| EPV |
50.49 - 65.66 |
58.08 |
24.6% |
| DDM - Stable |
(6.20) - (20.81) |
(13.50) |
-129.0% |
| DDM - Multi |
16.18 - 44.35 |
23.95 |
-48.6% |
KLIC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,540.71 |
| Beta |
1.88 |
| Outstanding shares (mil) |
54.51 |
| Enterprise Value (mil) |
2,289.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.27% |
| Cost of Debt |
7.00% |
| WACC |
9.02% |