Previous Close | $34.74 |
Intrinsic Value | $2.81 |
Upside potential | -92% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |