investorscraft@gmail.com

Intrinsic ValueMaxim Integrated Products, Inc. (MXI.DE)

Previous Close86.01
Intrinsic Value
Upside potential
Previous Close
86.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Maxim Integrated Products, Inc. is a leading player in the semiconductor industry, specializing in the design, development, and manufacturing of linear and mixed-signal integrated circuits. The company serves a diverse range of markets, including automotive, communications and data center, consumer, and industrial sectors. Its high-frequency process technologies and custom design capabilities position it as a critical supplier for advanced electronic applications. Maxim operates through a hybrid sales model, leveraging both direct sales and distribution channels to maximize market reach. The company’s strong R&D focus and proprietary technologies enhance its competitive edge in a highly fragmented industry. Its acquisition by Analog Devices, Inc. in 2021 further solidified its market position, enabling synergies in product portfolios and customer bases. Maxim’s ability to deliver high-performance, energy-efficient solutions has cemented its reputation as a trusted partner for innovation-driven industries.

Revenue Profitability And Efficiency

In FY 2021, Maxim reported revenue of €2.63 billion, with net income reaching €827 million, reflecting a robust net margin of approximately 31.4%. The company’s diluted EPS stood at €3.05, underscoring its profitability. Operating cash flow was strong at €924 million, while capital expenditures were modest at €64.9 million, indicating efficient capital deployment and healthy cash generation relative to reinvestment needs.

Earnings Power And Capital Efficiency

Maxim demonstrated solid earnings power, with operating cash flow covering capital expenditures by a wide margin. The company’s high net income relative to revenue highlights its ability to convert sales into profits effectively. Its capital-light model, evidenced by low capex intensity, supports strong free cash flow generation, which is critical for sustaining innovation and shareholder returns.

Balance Sheet And Financial Health

Maxim maintained a strong balance sheet, with cash and equivalents totaling €2.29 billion against total debt of €995 million, resulting in a net cash position. This liquidity provides flexibility for strategic initiatives and mitigates financial risk. The company’s conservative leverage and ample cash reserves underscore its financial stability, even as it integrates with Analog Devices.

Growth Trends And Dividend Policy

Maxim’s revenue growth has been steady, driven by demand in automotive and industrial markets. The company did not pay dividends in FY 2021, likely prioritizing reinvestment and integration post-acquisition. Future growth may hinge on synergies with Analog Devices, including expanded product offerings and cross-selling opportunities in high-growth end markets.

Valuation And Market Expectations

With a market capitalization of €23.1 billion and a beta of 1.135, Maxim’s valuation reflects its position as a stable yet growth-oriented semiconductor firm. Investors likely priced in the acquisition premium and expected synergies, aligning with the sector’s premium for scalable, high-margin businesses.

Strategic Advantages And Outlook

Maxim’s strategic advantages lie in its specialized IC designs and strong customer relationships. The Analog Devices acquisition enhances its scale and technological breadth, positioning it for long-term growth in IoT, automotive, and industrial automation. The outlook remains positive, contingent on successful integration and sustained demand for mixed-signal solutions in evolving markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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