Previous Close | $53.72 |
Intrinsic Value | $0.46 |
Upside potential | -99% |
Data is not available at this time.
Lattice Semiconductor Corporation operates in the semiconductor industry, specializing in low-power, field-programmable gate arrays (FPGAs) and related software solutions. The company targets high-growth markets such as communications, computing, industrial, automotive, and consumer electronics, where its energy-efficient and adaptable chips are critical. Lattice differentiates itself through its focus on small form-factor, low-latency FPGAs, catering to applications requiring real-time processing and edge computing. Its revenue model is driven by chip sales and licensing of proprietary design software, with a strong emphasis on recurring customer engagements. The company competes with larger players like Xilinx (now part of AMD) and Intel’s Altera by offering cost-effective, power-optimized alternatives. Lattice has carved a niche in mid-range FPGA solutions, particularly for AI/ML acceleration, 5G infrastructure, and IoT devices, where its products balance performance and energy efficiency. Its market position is reinforced by strategic partnerships with leading OEMs and a growing ecosystem of development tools.
Lattice Semiconductor reported revenue of $509.4 million for the fiscal year ending December 2024, with net income of $61.1 million, reflecting a net margin of approximately 12%. Diluted EPS stood at $0.44, while operating cash flow reached $140.9 million, indicating solid cash generation. Capital expenditures were modest at $20.9 million, suggesting efficient asset utilization and a focus on high-return investments.
The company demonstrates moderate earnings power, with operating cash flow significantly exceeding net income, highlighting strong non-cash adjustments and working capital management. Its capital efficiency is evident in the relatively low capex-to-revenue ratio (~4.1%), allowing for reinvestment in R&D and strategic initiatives without excessive leverage. The absence of dividends further supports internal capital allocation for growth.
Lattice maintains a conservative balance sheet, with $136.3 million in cash and equivalents against minimal total debt of $15.3 million, resulting in a net cash position. This liquidity provides flexibility for acquisitions or R&D investments. The low debt-to-equity ratio underscores financial stability, though the lack of dividend payouts may reflect a preference for reinvestment over shareholder returns.
Revenue growth trends are tied to demand for FPGAs in AI, 5G, and automotive applications, though specific YoY comparisons are unavailable. The company does not pay dividends, opting instead to reinvest profits into product development and market expansion. This aligns with its focus on capturing share in high-growth semiconductor segments, though investor expectations for capital returns may evolve as maturity increases.
With a market cap derived from 137.6 million shares outstanding, Lattice’s valuation likely reflects optimism around its niche FPGA positioning and growth markets. The P/E ratio, based on $0.44 EPS, suggests investors anticipate margin expansion or revenue acceleration, particularly in AI-driven demand. Comparables with larger peers may indicate a premium for specialization in low-power solutions.
Lattice’s strategic advantages include its focus on energy-efficient FPGAs, which are increasingly critical for edge AI and IoT applications. Its lean operating model and strong cash flow support R&D and customer acquisition. The outlook hinges on sustained demand in 5G and automotive sectors, though competition from larger semiconductor firms remains a risk. Execution in software ecosystem development will be key to differentiation.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |