investorscraft@gmail.com

Intrinsic Value of Amkor Technology, Inc. (AMKR)

Previous Close$21.32
Intrinsic Value
Upside potential
Previous Close
$21.32

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

Amkor Technology, Inc. is a leading provider of outsourced semiconductor packaging and test services, operating in the highly specialized semiconductor manufacturing ecosystem. The company serves a diverse client base, including fabless semiconductor firms, integrated device manufacturers, and original equipment manufacturers, by offering advanced packaging solutions such as flip chip, wafer-level packaging, and system-in-package technologies. Amkor’s revenue model is driven by volume-based manufacturing contracts, with pricing influenced by technological complexity, material costs, and capacity utilization. Positioned as a critical enabler of the global semiconductor supply chain, Amkor competes with other OSAT (outsourced semiconductor assembly and test) providers like ASE Technology and JCET. The company differentiates itself through its scale, geographic footprint, and ability to support cutting-edge packaging requirements for high-performance computing, automotive, and IoT applications. Its strategic partnerships with leading semiconductor designers and foundries reinforce its market position as a trusted intermediary in the value chain.

Revenue Profitability And Efficiency

Amkor reported revenue of $6.32 billion for FY 2024, with net income of $354 million, reflecting a net margin of approximately 5.6%. The company generated $1.09 billion in operating cash flow, underscoring its ability to convert sales into cash efficiently. Diluted EPS stood at $1.43, indicating stable profitability despite industry cyclicality. Capital expenditures were not explicitly disclosed, limiting visibility into reinvestment rates.

Earnings Power And Capital Efficiency

Amkor’s earnings power is supported by its asset-light model, leveraging outsourced manufacturing to maintain capital efficiency. The company’s operating cash flow coverage of net income suggests robust cash generation relative to earnings. However, the absence of reported capital expenditures makes it challenging to assess ROIC or incremental investment returns. The semiconductor industry’s cyclicality may introduce variability in capital efficiency metrics over time.

Balance Sheet And Financial Health

Amkor maintains a solid balance sheet, with $1.13 billion in cash and equivalents against $1.30 billion in total debt, indicating a manageable leverage position. The company’s liquidity appears sufficient to meet near-term obligations, though debt levels warrant monitoring given industry capital intensity. Shareholders’ equity is supported by retained earnings, with no significant dilution from share issuances.

Growth Trends And Dividend Policy

Amkor’s growth is tied to semiconductor demand trends, particularly in high-growth segments like automotive and AI. The company paid a dividend of $0.72 per share, reflecting a commitment to returning capital to shareholders. However, dividend sustainability depends on maintaining free cash flow amid cyclical industry dynamics. Long-term growth will hinge on technological advancements and capacity expansion aligned with customer needs.

Valuation And Market Expectations

Amkor’s valuation metrics are influenced by its position in the semiconductor supply chain, trading at a P/E multiple derived from its $1.43 EPS. Market expectations likely factor in mid-single-digit revenue growth and margin stability, though investor sentiment may fluctuate with semiconductor cycle trends. The stock’s performance will depend on execution in high-margin packaging segments and macroeconomic conditions.

Strategic Advantages And Outlook

Amkor’s strategic advantages include its technological expertise, global manufacturing footprint, and long-term customer relationships. The outlook remains cautiously optimistic, driven by secular demand for advanced packaging in AI and 5G applications. Risks include supply chain disruptions and pricing pressures, but the company’s scale and diversification position it to navigate industry volatility effectively.

Sources

Company filings (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