investorscraft@gmail.com

Intrinsic Value of Entegris, Inc. (ENTG)

Previous Close$86.64
Intrinsic Value
Upside potential
Previous Close
$86.64

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

Entegris, Inc. operates as a leading provider of advanced materials and process solutions for the semiconductor and other high-technology industries. The company specializes in contamination control, materials handling, and specialty chemicals, serving critical manufacturing processes in semiconductor fabrication, flat panel display production, and life sciences. Its product portfolio includes filtration systems, fluid handling components, and high-purity materials essential for maintaining yield and performance in highly sensitive manufacturing environments. Entegris holds a strong market position due to its deep technical expertise, long-standing customer relationships, and ability to innovate in response to evolving industry demands. The company benefits from secular growth trends in semiconductor complexity and miniaturization, positioning it as a key enabler of next-generation chip technologies. Its solutions are integral to the production of advanced logic, memory, and foundry applications, making it a strategic partner for leading semiconductor manufacturers worldwide.

Revenue Profitability And Efficiency

Entegris reported FY 2024 revenue of $3.24 billion, with net income of $292.8 million, reflecting a net margin of approximately 9%. The company generated $631.7 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures totaled $315.6 million, indicating continued investment in capacity and technology to support future growth. The diluted EPS of $1.93 reflects the company's ability to maintain profitability despite significant R&D and operational investments.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified product portfolio and recurring revenue streams from consumables and replacement parts. With $329.2 million in cash and equivalents, Entegris maintains liquidity to fund operations, though its total debt of $4.05 billion suggests a leveraged capital structure. The balance between growth investments and debt management will be critical for sustaining capital efficiency moving forward.

Balance Sheet And Financial Health

Entegris's balance sheet shows $329.2 million in cash against $4.05 billion in total debt, indicating a leveraged position. The company's ability to service this debt will depend on maintaining strong operating cash flows, which stood at $631.7 million for FY 2024. While the leverage ratio warrants monitoring, the company's essential role in semiconductor supply chains provides some resilience against cyclical downturns.

Growth Trends And Dividend Policy

Entegris has demonstrated consistent growth aligned with semiconductor industry expansion, though cyclicality remains a factor. The company pays a modest dividend of $0.40 per share, reflecting a balanced approach to returning capital while reinvesting for growth. Future growth will likely be driven by increasing semiconductor complexity, requiring more advanced materials and contamination control solutions from suppliers like Entegris.

Valuation And Market Expectations

The market appears to value Entegris based on its critical role in semiconductor manufacturing and long-term industry growth prospects. With 150.9 million shares outstanding, the company's market capitalization reflects expectations for sustained demand in advanced chip fabrication. Valuation multiples will depend on execution against semiconductor industry cycles and the company's ability to maintain technological leadership.

Strategic Advantages And Outlook

Entegris's strategic advantages include its technical expertise, proprietary product portfolio, and entrenched customer relationships in the semiconductor ecosystem. The outlook remains positive given secular growth in semiconductor demand, though macroeconomic conditions and industry cyclicality pose risks. The company's focus on innovation and operational efficiency positions it to capitalize on next-generation chip manufacturing requirements.

Sources

Company filings, financial statements

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