investorscraft@gmail.com

Intrinsic Value of MKS Instruments, Inc. (MKSI)

Previous Close$104.68
Intrinsic Value
Upside potential
Previous Close
$104.68

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

MKS Instruments, Inc. operates as a global provider of instruments, subsystems, and process control solutions for advanced manufacturing processes in semiconductor, industrial, and life sciences markets. The company generates revenue through the sale of precision measurement, control, and automation technologies, which are critical for high-tech manufacturing environments. Its product portfolio includes power and reactive gas solutions, vacuum measurement instruments, and laser-based manufacturing systems, positioning MKS as a key enabler of next-generation fabrication technologies. MKS Instruments serves a diverse customer base, ranging from semiconductor equipment manufacturers to medical device producers, leveraging its deep technical expertise to maintain a competitive edge. The company’s market position is strengthened by its focus on innovation, with R&D investments driving advancements in plasma, laser, and motion control applications. As industries increasingly adopt automation and precision engineering, MKS is well-positioned to capitalize on growing demand for its specialized solutions.

Revenue Profitability And Efficiency

MKS Instruments reported revenue of $3.59 billion for FY 2024, with net income of $190 million, reflecting a net margin of approximately 5.3%. The company generated $528 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures totaled $118 million, indicating disciplined reinvestment in core operations. These metrics suggest a balanced approach to growth and profitability, though margins may be pressured by competitive dynamics in the semiconductor equipment sector.

Earnings Power And Capital Efficiency

Diluted EPS stood at $2.81, supported by operational leverage and cost management. The company’s ability to generate substantial operating cash flow relative to net income highlights its earnings quality. However, high R&D and capital intensity in its end markets necessitate ongoing efficiency improvements to sustain returns on invested capital.

Balance Sheet And Financial Health

MKS Instruments held $714 million in cash and equivalents against total debt of $4.78 billion, reflecting a leveraged balance sheet. The debt load may constrain financial flexibility, though strong operating cash flow provides a buffer. Investors should monitor debt servicing capabilities, particularly in cyclical downturns affecting semiconductor capital spending.

Growth Trends And Dividend Policy

Revenue growth is tied to semiconductor and industrial demand cycles, with long-term drivers including advanced node manufacturing and automation trends. The company paid a dividend of $0.88 per share, signaling commitment to shareholder returns, though payout ratios remain moderate to preserve capital for growth initiatives.

Valuation And Market Expectations

Current valuation reflects expectations of cyclical recovery in semiconductor equipment spending. Investors appear to balance MKS’s technological leadership against macroeconomic uncertainties impacting near-term demand. The stock’s performance will likely hinge on execution in margin expansion and debt reduction.

Strategic Advantages And Outlook

MKS Instruments benefits from its entrenched position in critical manufacturing workflows and a diversified end-market exposure. Strategic focus on high-growth segments like EUV lithography and electric vehicle manufacturing could drive outperformance. However, macroeconomic volatility and supply chain risks remain key watchpoints for 2025.

Sources

Company 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