investorscraft@gmail.com

Intrinsic ValueImpinj, Inc. (0J9J.L)

Previous Close£140.63
Intrinsic Value
Upside potential
Previous Close
£140.63

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

Impinj, Inc. operates a cloud-based connectivity platform specializing in radio-frequency identification (RFID) technology, enabling businesses to track and manage physical items wirelessly. The company's platform integrates endpoint ICs, reader systems, and software solutions, serving diverse sectors such as retail, logistics, healthcare, and manufacturing. By providing real-time data on connected items, Impinj enhances operational efficiency for applications like inventory management, loss prevention, and supply chain optimization. The company's technology is critical in industries requiring high-precision asset tracking, positioning it as a leader in the RFID and IoT connectivity space. Impinj collaborates with distributors, system integrators, and software partners to deliver scalable solutions, reinforcing its role as an enabler of digital transformation in physical asset management. Its focus on innovation and partnerships strengthens its competitive edge in the semiconductor and IoT sectors.

Revenue Profitability And Efficiency

Impinj reported revenue of $366.1 million for the period, with net income of $40.8 million, reflecting a diluted EPS of $1.39. The company generated $128.3 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures were modest at $17.1 million, indicating disciplined investment in growth while maintaining profitability. The revenue growth underscores demand for its RFID solutions across key verticals.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its scalable platform, with operating cash flow significantly exceeding net income, highlighting efficient working capital management. Impinj’s capital-light model allows reinvestment in R&D and market expansion while sustaining profitability. The absence of dividends suggests a focus on reinvesting earnings to drive long-term growth in the IoT and RFID markets.

Balance Sheet And Financial Health

Impinj holds $46.1 million in cash and equivalents against total debt of $292.8 million, indicating a leveraged but manageable financial position. The company’s operating cash flow coverage of debt service obligations appears adequate, supported by its recurring revenue streams. The balance sheet reflects a growth-oriented strategy with controlled leverage.

Growth Trends And Dividend Policy

Impinj’s revenue growth aligns with expanding adoption of RFID technology in retail and logistics. The company does not pay dividends, prioritizing reinvestment in innovation and market penetration. Its growth trajectory is supported by increasing demand for IoT connectivity solutions, though cyclicality in semiconductor demand may introduce variability.

Valuation And Market Expectations

With a market cap of $3.26 billion, Impinj trades at a premium, reflecting investor confidence in its IoT and RFID leadership. The beta of 1.64 indicates higher volatility relative to the market, typical for growth-oriented tech firms. Valuation multiples suggest expectations of sustained growth in its niche markets.

Strategic Advantages And Outlook

Impinj’s strategic advantage lies in its proprietary RFID technology and ecosystem partnerships, enabling scalable IoT solutions. The company is well-positioned to benefit from digital transformation trends in supply chain and retail. Near-term challenges include semiconductor supply dynamics, but long-term prospects remain robust given increasing RFID adoption across industries.

Sources

Company filings, market data

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