investorscraft@gmail.com

Intrinsic Value of FormFactor, Inc. (FORM)

Previous Close$34.74
Intrinsic Value
Upside potential
Previous Close
$34.74

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

FormFactor, Inc. operates in the semiconductor industry, specializing in advanced wafer probe cards and metrology systems essential for testing integrated circuits (ICs). The company serves leading semiconductor manufacturers, foundries, and fabless design firms, leveraging its proprietary technologies to enhance yield and performance in chip production. Its core revenue model hinges on high-margin probe card sales, complemented by recurring revenue from services and consumables, positioning it as a critical enabler of next-generation semiconductor manufacturing. FormFactor competes in a niche but growing segment, driven by increasing complexity in IC designs and demand for advanced packaging solutions. The company maintains a strong market position through R&D investments and strategic partnerships, ensuring alignment with industry shifts toward 5G, AI, and IoT applications. Its focus on precision engineering and customer-specific solutions differentiates it from broader competitors, reinforcing its role as a trusted supplier in the semiconductor ecosystem.

Revenue Profitability And Efficiency

FormFactor reported revenue of $763.6 million for FY 2024, with net income of $69.6 million, reflecting a diluted EPS of $0.89. Operating cash flow stood at $117.5 million, while capital expenditures totaled $38.4 million, indicating disciplined reinvestment. The company’s profitability metrics suggest efficient cost management, though margins may be influenced by cyclical demand in the semiconductor sector.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-value probe card business, which benefits from recurring demand in semiconductor testing. With operating cash flow significantly exceeding net income, FormFactor demonstrates robust cash conversion. Capital efficiency is evident in its balanced capex approach, prioritizing growth without overextending resources.

Balance Sheet And Financial Health

FormFactor maintains a solid financial position, with $190.7 million in cash and equivalents against $39.2 million in total debt, yielding a net cash position. This liquidity supports operational flexibility and potential strategic initiatives. The absence of dividends allows for reinvestment in innovation and market expansion.

Growth Trends And Dividend Policy

Growth is tied to semiconductor industry cycles, with long-term tailwinds from AI and 5G adoption. The company has not issued dividends, opting to allocate capital toward R&D and acquisitions. Recent performance suggests resilience despite sector volatility, with potential upside from increased IC testing complexity.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $0.89 EPS, FormFactor’s valuation reflects market expectations for moderate growth amid semiconductor demand fluctuations. Investors likely weigh its niche expertise against broader sector risks, with a focus on execution in high-growth segments.

Strategic Advantages And Outlook

FormFactor’s strategic advantages include its technological leadership in probe cards and metrology, coupled with a capital-light model. The outlook remains positive, driven by secular trends in semiconductor innovation, though macroeconomic and supply chain risks warrant monitoring. Its ability to adapt to evolving industry needs will be critical to sustaining momentum.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount