investorscraft@gmail.com

Intrinsic ValueMACOM Technology Solutions Holdings, Inc. (MTSI)

Previous Close$219.06
Intrinsic Value
Upside potential
Previous Close
$219.06

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

MACOM Technology Solutions Holdings, Inc. (MTSI) operates in the semiconductor industry, specializing in high-performance analog RF, microwave, millimeterwave, and photonic solutions. The company serves diverse markets, including telecommunications, aerospace, defense, and data centers, leveraging its expertise in high-frequency and high-speed semiconductor technologies. Its core revenue model is driven by the sale of proprietary semiconductor components and integrated solutions, which are critical for advanced communication and sensing applications. MTSI differentiates itself through a focus on high-reliability, high-performance products that cater to demanding applications, positioning it as a key supplier in niche markets. The company’s strategic partnerships with leading OEMs and its ability to innovate in high-growth segments like 5G infrastructure and optical networks underscore its competitive edge. MACOM’s market position is further strengthened by its vertically integrated manufacturing capabilities, which enhance cost efficiency and product performance. This allows the company to maintain a strong foothold in both commercial and defense sectors, where technical superiority and reliability are paramount.

Revenue Profitability And Efficiency

In FY 2024, MACOM reported revenue of $729.6 million, with net income of $76.9 million, reflecting a diluted EPS of $1.04. The company generated $162.6 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures totaled $22.4 million, indicating disciplined investment in growth initiatives. These metrics suggest a balanced approach to profitability and operational efficiency, with room for further margin expansion as scale increases.

Earnings Power And Capital Efficiency

MACOM’s earnings power is supported by its focus on high-margin semiconductor solutions, particularly in RF and photonic markets. The company’s ability to generate robust operating cash flow relative to net income highlights efficient capital management. With a moderate capital expenditure profile, MACOM reinvests strategically to sustain technological leadership while maintaining healthy cash reserves, positioning it well for future growth opportunities.

Balance Sheet And Financial Health

As of FY 2024, MACOM held $146.8 million in cash and equivalents against total debt of $487.8 million, reflecting a leveraged but manageable balance sheet. The company’s liquidity position is supported by strong operating cash flow, providing flexibility to service debt and fund growth. The absence of dividends allows for reinvestment in R&D and acquisitions, aligning with its growth-oriented strategy.

Growth Trends And Dividend Policy

MACOM’s growth is driven by secular trends in 5G, data centers, and defense applications, with revenue growth reflecting demand for its advanced semiconductor solutions. The company does not pay dividends, opting instead to reinvest earnings into R&D and strategic initiatives. This approach aligns with its focus on capturing market share in high-growth technology segments, prioritizing long-term value creation over short-term shareholder returns.

Valuation And Market Expectations

MACOM’s valuation reflects its position as a key player in high-performance semiconductor markets, with investors pricing in growth from 5G and optical networking trends. The company’s ability to maintain profitability and cash flow generation supports a premium relative to peers, though execution risks in scaling operations remain a consideration. Market expectations are likely tied to its success in penetrating emerging markets and sustaining technological innovation.

Strategic Advantages And Outlook

MACOM’s strategic advantages lie in its proprietary technology, strong customer relationships, and vertical integration. The outlook is positive, supported by tailwinds in 5G deployment and data center expansion. However, competition and cyclical demand in semiconductor markets pose risks. The company’s focus on innovation and operational efficiency positions it to navigate these challenges and capitalize on long-term growth opportunities.

Sources

10-K filings, company 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