investorscraft@gmail.com

Intrinsic ValueArteris, Inc. (AIP)

Previous Close$8.75
Intrinsic Value
Upside potential
Previous Close
$8.75

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

Arteris, Inc. operates in the semiconductor industry, specializing in system-on-chip (SoC) interconnect intellectual property (IP) solutions. The company provides network-on-chip (NoC) technology that enables efficient communication between components in complex semiconductor designs, catering to automotive, AI, and data center markets. Arteris differentiates itself through scalable, low-latency IP solutions that optimize power and performance, positioning it as a critical enabler for next-generation chip designs. Its revenue model relies on licensing IP and providing related services, with a focus on high-growth segments like autonomous vehicles and AI accelerators. The company competes with larger semiconductor IP providers but maintains a niche advantage in NoC technology, supported by partnerships with leading chip manufacturers. Arteris’ market position is bolstered by its role in enabling advanced semiconductor architectures, though it faces intense competition and cyclical industry dynamics.

Revenue Profitability And Efficiency

Arteris reported revenue of $57.7 million for the period, reflecting its licensing-driven model. However, the company posted a net loss of $33.6 million, with diluted EPS of -$0.86, indicating ongoing investments in R&D and market expansion. Operating cash flow was negative at $0.7 million, while capital expenditures totaled $0.3 million, suggesting modest reinvestment needs relative to its growth stage.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its pre-profitability phase, with losses driven by high operating expenses typical of IP-focused semiconductor firms. Capital efficiency metrics are constrained by its growth investments, though its asset-light model mitigates heavy capital demands. Arteris’ ability to scale licensing revenue without proportional cost increases will be critical to improving earnings power over time.

Balance Sheet And Financial Health

Arteris holds $13.7 million in cash and equivalents against $6.0 million in total debt, providing liquidity but limited buffer for sustained losses. The balance sheet reflects a lean structure, with no dividend obligations. While manageable, the company’s financial health depends on stabilizing cash flows and reducing reliance on external funding to support operations.

Growth Trends And Dividend Policy

Revenue growth is tied to adoption of its NoC technology in high-performance computing and automotive sectors. The company does not pay dividends, reinvesting cash into R&D and customer acquisition. Long-term trends hinge on semiconductor design complexity increasing demand for its IP, though cyclical downturns could delay customer commitments.

Valuation And Market Expectations

The market likely prices Arteris on future licensing growth potential rather than current profitability. Valuation multiples reflect high-risk, high-reward expectations, with investors betting on its niche technology gaining broader adoption. Execution risks and competition may temper optimism until consistent revenue scaling is demonstrated.

Strategic Advantages And Outlook

Arteris’ NoC IP provides a technical edge in optimizing chip performance, aligning with industry needs for efficiency. Partnerships with major semiconductor firms enhance credibility, but the outlook depends on penetrating AI and automotive markets deeper. Macroeconomic headwinds and design-win timing remain key variables for near-term performance.

Sources

Company filings (CIK: 0001667011)

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