investorscraft@gmail.com

Intrinsic ValueMagnachip Semiconductor Corporation (MX)

Previous Close$2.90
Intrinsic Value
Upside potential
Previous Close
$2.90

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

Magnachip Semiconductor Corporation operates in the semiconductor industry, specializing in the design and manufacture of analog and mixed-signal semiconductor products. The company serves diverse markets, including consumer electronics, automotive, and industrial applications, with a focus on display drivers, power management ICs, and CMOS image sensors. Magnachip leverages its proprietary technology and manufacturing expertise to deliver high-performance solutions, positioning itself as a niche player in the competitive semiconductor landscape. The company’s revenue model is driven by product sales and licensing agreements, with a significant portion of its business concentrated in Asia. Despite facing intense competition from larger semiconductor firms, Magnachip maintains a foothold in specialized segments by emphasizing innovation and cost efficiency. Its market position is further supported by long-standing relationships with key customers in the display and power management sectors, though it remains vulnerable to cyclical industry trends and supply chain disruptions.

Revenue Profitability And Efficiency

Magnachip reported revenue of $231.7 million for the fiscal year ending December 31, 2024, reflecting its niche market focus. However, the company posted a net loss of $54.3 million, with diluted EPS of -$1.44, indicating ongoing profitability challenges. Operating cash flow was negative at $6.1 million, while capital expenditures totaled $11.6 million, underscoring inefficiencies in cash generation relative to investments.

Earnings Power And Capital Efficiency

The company’s negative earnings power is evident in its net loss and negative operating cash flow, highlighting struggles to convert revenue into sustainable profits. Capital efficiency remains a concern, as expenditures outpace cash flow, suggesting limited near-term ability to fund growth internally without additional financing or improved operational performance.

Balance Sheet And Financial Health

Magnachip’s balance sheet shows $138.6 million in cash and equivalents, providing liquidity, but total debt of $30.4 million introduces leverage. The net cash position offers some flexibility, but persistent losses and negative cash flow raise questions about long-term financial stability if operational improvements are not achieved.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividend payments, reflecting the company’s focus on preserving capital. The lack of dividends aligns with its current financial challenges, as Magnachip prioritizes reinvestment and debt management over shareholder returns. Future growth may hinge on market demand for its specialized semiconductor solutions and cost containment efforts.

Valuation And Market Expectations

The market likely views Magnachip as a speculative play, given its unprofitable status and niche positioning. Valuation metrics are challenging to assess due to negative earnings, leaving investors to focus on potential turnaround opportunities or strategic shifts that could improve profitability and market share.

Strategic Advantages And Outlook

Magnachip’s strategic advantages lie in its specialized product portfolio and established customer relationships in Asia. However, the outlook remains uncertain, as the company must address profitability and cash flow challenges to sustain operations. Success will depend on its ability to innovate, manage costs, and navigate competitive and cyclical industry pressures.

Sources

Magnachip Semiconductor Corporation 10-K filings, CIK 0001325702

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