investorscraft@gmail.com

Intrinsic Value of Amkor Technology, Inc. (AMKR)

Previous Close$30.59
Intrinsic Value
Upside potential
Previous Close
$30.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %15.5NaN
Revenue, $7092NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6194NaN
Operating income, $m897NaN
EBITDA, $m1513NaN
Interest expense (income), $mNaN
Earnings before tax, $m856NaN
Tax expense, $m90NaN
Net income, $m766NaN

BALANCE SHEET

Cash and short-term investments, $m1241NaN
Total assets, $m6822NaN
Adjusted assets (=assets-cash), $m5581NaN
Average production assets, $m3026NaN
Working capital, $m1639NaN
Total debt, $m1232NaN
Total liabilities, $m3122NaN
Total equity, $m3700NaN
Debt-to-equity ratio0.333NaN
Adjusted equity ratio0.466NaN

CASH FLOW

Net income, $m766NaN
Depreciation, amort., depletion, $m616NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1099NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-905NaN
Free cash flow, $m2004NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1639
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount