investorscraft@gmail.com

Intrinsic Value of Lattice Semiconductor Corporation (LSCC)

Previous Close$53.72
Intrinsic Value
Upside potential
Previous Close
$53.72

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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