investorscraft@gmail.com

Intrinsic Valueams AG (DQW1.DE)

Previous Close8.47
Intrinsic Value
Upside potential
Previous Close
8.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ams AG is a leading player in the analog semiconductor and sensor industry, specializing in high-performance solutions for communications, industrial, medical, and automotive markets. The company operates through two core segments: Products, which includes consumer, industrial, medical, and automotive sensors, and Foundry, offering contract manufacturing for analog ICs. Its CMOS-based environmental sensors and power management solutions cater to high-growth applications like mobile devices, IoT, and automotive safety systems. With a global footprint spanning Europe, the US, and Asia, ams AG leverages its advanced semiconductor expertise to serve blue-chip customers, positioning itself as a critical enabler of next-generation smart technologies. The firm’s competitive edge lies in its ability to integrate complex analog and sensor functionalities, addressing demand for miniaturization and energy efficiency in electronics. Despite intense competition from larger semiconductor players, ams AG maintains differentiation through specialized sensor solutions and foundry services tailored for niche applications.

Revenue Profitability And Efficiency

ams AG reported revenue of €5.04 billion for FY 2021, reflecting its scale in the semiconductor market. However, the company posted a net loss of €32 million, with diluted EPS of -€0.12, indicating margin pressures from operational costs or pricing competition. Operating cash flow was robust at €792 million, suggesting effective working capital management, while capital expenditures of €310 million highlight ongoing investments in production capacity and R&D.

Earnings Power And Capital Efficiency

The company’s negative net income contrasts with its strong operating cash flow, signaling non-cash charges or restructuring costs impacting profitability. Capital efficiency appears mixed, with significant capex directed toward maintaining technological leadership. The Foundry segment’s asset-light model may offset some capital intensity in the Products segment, but further clarity on segment-level returns would enhance the analysis.

Balance Sheet And Financial Health

ams AG holds €1.33 billion in cash and equivalents, providing liquidity against €3.4 billion in total debt. The elevated debt level raises leverage concerns, though the solid cash position and operating cash flow generation offer near-term stability. Investors should monitor debt-servicing capacity, especially given the cyclical nature of semiconductor demand.

Growth Trends And Dividend Policy

Despite the net loss, the company paid a dividend of €0.72 per share, possibly reflecting confidence in cash flow sustainability. Growth prospects hinge on demand for sensors in automotive and IoT markets, but profitability recovery is critical to sustaining shareholder returns. The dividend payout amid losses warrants scrutiny regarding long-term policy alignment.

Valuation And Market Expectations

With a beta of 2.41, ams AG’s stock exhibits high volatility, likely tied to semiconductor sector cyclicality and its leveraged position. Market expectations may price in a recovery in profitability and secular demand for sensors, but valuation metrics are unavailable without market cap data.

Strategic Advantages And Outlook

ams AG’s expertise in analog semiconductors and sensors positions it well for trends like automotive electrification and smart devices. However, execution risks include debt management and margin improvement. Strategic focus on high-value applications and foundry partnerships could drive long-term growth, provided macroeconomic and competitive headwinds are navigated effectively.

Sources

Company description and financial data sourced from publicly available disclosures, likely including annual reports or exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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