investorscraft@gmail.com

Intrinsic ValueAehr Test Systems (AEHR)

Previous Close$26.47
Intrinsic Value
Upside potential
Previous Close
$26.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aehr Test Systems operates in the semiconductor testing equipment industry, specializing in advanced wafer-level and packaged device burn-in and test solutions. The company’s core revenue model is driven by the sale of its proprietary FOX-XP wafer-level test and burn-in systems, which cater to high-growth markets such as electric vehicles, renewable energy, and 5G infrastructure. Aehr’s technology addresses critical reliability challenges in silicon carbide (SiC) and gallium nitride (GaN) power devices, positioning it as a key enabler for next-generation power electronics. The company has carved a niche in the semiconductor supply chain by focusing on high-margin, mission-critical testing solutions, differentiating itself from broader test equipment providers. Its market position is bolstered by strategic partnerships with leading semiconductor manufacturers and a reputation for innovation in reliability testing. Aehr’s targeted approach allows it to capitalize on the rapid adoption of wide-bandgap semiconductors, particularly in automotive and industrial applications where device reliability is paramount.

Revenue Profitability And Efficiency

In FY 2024, Aehr reported revenue of $66.2 million and net income of $33.2 million, reflecting strong profitability with a net margin of approximately 50%. The diluted EPS of $1.12 underscores efficient earnings generation. Operating cash flow was $1.8 million, though capital expenditures were modest at $0.7 million, indicating disciplined capital allocation. The high profitability suggests effective cost management and pricing power in its niche market.

Earnings Power And Capital Efficiency

Aehr demonstrates robust earnings power, with net income representing a significant portion of revenue. The company’s capital efficiency is evident in its ability to generate substantial profits relative to its asset base. The minimal capital expenditures relative to earnings suggest a capital-light business model, further enhancing return on invested capital. This efficiency supports reinvestment in R&D and potential scalability.

Balance Sheet And Financial Health

Aehr maintains a solid balance sheet with $49.2 million in cash and equivalents, providing ample liquidity. Total debt of $6.2 million is modest, resulting in a conservative leverage profile. The strong cash position and low debt levels indicate financial flexibility to navigate market cycles and invest in growth opportunities without significant financial strain.

Growth Trends And Dividend Policy

Aehr’s revenue and profitability trends reflect strong growth, driven by demand for its specialized testing solutions. The company does not currently pay dividends, opting to reinvest cash flows into R&D and market expansion. This aligns with its growth-focused strategy, particularly in capitalizing on the expanding SiC and GaN semiconductor markets.

Valuation And Market Expectations

The market likely values Aehr based on its high-growth potential in the semiconductor testing niche, particularly given its exposure to emerging technologies like electric vehicles and renewable energy. The company’s premium profitability metrics and specialized positioning may justify a higher valuation multiple compared to broader semiconductor equipment peers.

Strategic Advantages And Outlook

Aehr’s strategic advantages include its proprietary testing technology, deep industry expertise, and strong customer relationships in high-growth semiconductor segments. The outlook is positive, supported by secular trends in electrification and renewable energy, which drive demand for reliable power devices. However, reliance on a concentrated customer base and cyclical semiconductor markets pose risks. Continued innovation and market expansion will be critical to sustaining growth.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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