investorscraft@gmail.com

Intrinsic Value of Advanced Energy Industries, Inc. (AEIS)

Previous Close$140.73
Intrinsic Value
Upside potential
Previous Close
$140.73

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

Advanced Energy Industries, Inc. (AEIS) operates in the precision power conversion and control technology sector, serving industries such as semiconductor manufacturing, industrial, and data center infrastructure. The company generates revenue through the design, manufacturing, and sale of highly engineered power solutions, including power supplies, sensors, and thermal management systems. AEIS differentiates itself through innovation, reliability, and customization, catering to mission-critical applications where precision and efficiency are paramount. Its market position is bolstered by long-term relationships with leading semiconductor equipment manufacturers and a growing presence in industrial automation and renewable energy applications. The company’s ability to adapt to evolving technological demands, such as advanced semiconductor nodes and energy-efficient data centers, reinforces its competitive edge. AEIS also benefits from a diversified customer base, reducing dependency on any single industry or client, while maintaining a strong focus on R&D to drive future growth in high-margin segments.

Revenue Profitability And Efficiency

In FY 2024, AEIS reported revenue of $1.48 billion, with net income of $54.2 million, reflecting a net margin of approximately 3.7%. The diluted EPS stood at $1.43, indicating modest profitability. Operating cash flow was $130.7 million, while capital expenditures totaled $56.8 million, suggesting disciplined capital allocation. The company’s ability to generate positive cash flow despite margin pressures underscores its operational resilience.

Earnings Power And Capital Efficiency

AEIS demonstrates moderate earnings power, with its diluted EPS of $1.43 reflecting the challenges of a cyclical semiconductor market. The company’s capital efficiency is evident in its operating cash flow of $130.7 million, which supports reinvestment in R&D and strategic initiatives. However, net income margins remain constrained, highlighting the need for further cost optimization or higher-margin product mix to enhance profitability.

Balance Sheet And Financial Health

AEIS maintains a robust balance sheet, with $722.1 million in cash and equivalents against total debt of $671.7 million, indicating a strong liquidity position. The company’s net cash position provides flexibility for strategic investments or acquisitions. With a manageable debt load and healthy cash reserves, AEIS is well-positioned to navigate industry volatility and capitalize on growth opportunities.

Growth Trends And Dividend Policy

AEIS has shown resilience in a challenging market, with revenue growth driven by demand for precision power solutions in semiconductor and industrial applications. The company pays a dividend of $0.41 per share, reflecting a commitment to shareholder returns. However, dividend yield remains modest, suggesting a balanced approach between reinvestment and distributions. Future growth may hinge on expanding into adjacent markets and leveraging technological advancements.

Valuation And Market Expectations

AEIS trades at a valuation reflective of its cyclical industry and moderate profitability. Investors likely anticipate recovery in semiconductor capital spending and industrial automation demand to drive future earnings. The company’s strong balance sheet and cash flow generation provide a foundation for sustained growth, but market expectations remain tempered by near-term macroeconomic uncertainties.

Strategic Advantages And Outlook

AEIS benefits from its technological leadership in precision power solutions and a diversified customer base. The company’s focus on high-growth segments like semiconductor equipment and data centers positions it well for long-term success. Near-term challenges include margin pressures and cyclical demand, but AEIS’s innovation and financial stability suggest resilience. Strategic investments in R&D and potential M&A could further strengthen its market position.

Sources

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