investorscraft@gmail.com

Intrinsic ValueUltra Clean Holdings, Inc. (0LID.L)

Previous Close£44.12
Intrinsic Value
Upside potential
Previous Close
£44.12

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

Ultra Clean Holdings, Inc. operates as a critical supplier in the semiconductor industry, providing ultra-high purity subsystems, components, and cleaning services essential for semiconductor manufacturing. The company’s product portfolio includes gas delivery systems, precision robotic systems, and industrial automation equipment, catering primarily to semiconductor capital equipment manufacturers and integrated device makers. Its offerings extend to analytical services for contamination control, ensuring compliance with stringent industry standards. Serving a diverse clientele across display, medical, energy, and industrial sectors, Ultra Clean leverages its technical expertise to maintain a competitive edge in a high-growth, innovation-driven market. The company’s strategic focus on high-margin, mission-critical components positions it as a key enabler of advanced semiconductor fabrication processes. With a strong presence in both domestic and international markets, Ultra Clean benefits from long-term relationships with leading OEMs, reinforcing its role as a trusted partner in a cyclical but expanding industry.

Revenue Profitability And Efficiency

Ultra Clean reported revenue of $2.1 billion for the fiscal year, with net income of $23.7 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at $65 million, though capital expenditures of $63.5 million indicate ongoing investments in capacity and technology. The company’s diluted EPS of $0.52 underscores its ability to generate earnings despite macroeconomic and supply chain pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by the cyclical nature of the semiconductor industry, though its diversified product mix and high-value services provide stability. With a beta of 2.095, Ultra Clean exhibits higher volatility relative to the market, reflecting sector-specific risks. Capital efficiency is balanced between growth investments and maintaining liquidity, as evidenced by its $313.9 million cash position.

Balance Sheet And Financial Health

Ultra Clean maintains a solid balance sheet with $313.9 million in cash and equivalents, offset by $660.3 million in total debt. The company’s leverage is manageable given its cash flow generation and market position. Its financial health is further supported by a lack of dividend obligations, allowing flexibility for reinvestment or debt reduction.

Growth Trends And Dividend Policy

Growth is driven by demand for semiconductor equipment and advanced manufacturing solutions, though cyclicality poses near-term challenges. Ultra Clean does not pay dividends, prioritizing capital allocation toward R&D and operational expansion. The company’s focus on high-purity components aligns with long-term industry trends, such as the rise of AI and IoT applications.

Valuation And Market Expectations

With a market capitalization of $893.5 million, Ultra Clean trades at a valuation reflective of its niche positioning and growth potential. Investors likely anticipate recovery in semiconductor capex, though macroeconomic uncertainties may weigh on near-term performance. The stock’s high beta suggests sensitivity to broader market and sector movements.

Strategic Advantages And Outlook

Ultra Clean’s technical expertise and entrenched relationships with semiconductor OEMs provide a durable competitive advantage. The company is well-positioned to benefit from secular growth in semiconductor demand, though its outlook remains tied to industry cycles. Strategic investments in high-purity solutions and automation could drive margin expansion over time.

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