investorscraft@gmail.com

Intrinsic ValueImpinj, Inc. (PI)

Previous Close$138.10
Intrinsic Value
Upside potential
Previous Close
$138.10

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

Impinj, Inc. operates in the semiconductor and wireless technology sector, specializing in radio-frequency identification (RFID) solutions. The company’s core revenue model is driven by the sale of RAIN RFID chips, readers, and software, which enable businesses to track and manage inventory with high precision. Impinj serves diverse industries, including retail, healthcare, and logistics, where its technology enhances supply chain visibility and operational efficiency. The company holds a leading position in the RFID market, leveraging its proprietary platform to differentiate from competitors. Its solutions are widely adopted by enterprises seeking to automate inventory management and reduce labor costs. Impinj’s market positioning is reinforced by its strong intellectual property portfolio and partnerships with global technology providers. The growing demand for IoT-enabled tracking solutions further solidifies its growth potential in an increasingly digitized economy.

Revenue Profitability And Efficiency

Impinj reported revenue of $366.1 million for FY 2024, with net income of $40.8 million, reflecting a net margin of approximately 11.2%. Diluted EPS stood at $1.39, indicating improved profitability. Operating cash flow was robust at $128.3 million, while capital expenditures totaled $17.1 million, suggesting disciplined investment in growth. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its scalable RFID technology platform, which drives high-margin recurring revenue. Impinj’s capital efficiency is evident in its ability to generate significant operating cash flow relative to revenue. With $46.1 million in cash and equivalents, the company maintains liquidity, though its total debt of $292.8 million warrants monitoring for leverage risks.

Balance Sheet And Financial Health

Impinj’s balance sheet shows $46.1 million in cash and equivalents against total debt of $292.8 million, indicating a leveraged position. However, strong operating cash flow of $128.3 million provides a cushion for debt servicing. The absence of dividends allows reinvestment in growth initiatives, though investors should assess the sustainability of its capital structure.

Growth Trends And Dividend Policy

Impinj exhibits growth potential driven by increasing adoption of RFID technology across industries. Revenue growth and profitability trends are positive, with no dividend payouts, reflecting a focus on reinvesting earnings into R&D and market expansion. The company’s growth trajectory aligns with broader IoT and automation trends, positioning it for long-term value creation.

Valuation And Market Expectations

The market likely values Impinj based on its leadership in RFID technology and growth prospects in IoT. With a diluted EPS of $1.39 and strong cash flow generation, the company’s valuation may reflect expectations of sustained demand for its solutions. Investors should weigh its growth potential against its leveraged balance sheet.

Strategic Advantages And Outlook

Impinj’s strategic advantages include its proprietary RFID technology, strong industry partnerships, and expanding market opportunities. The outlook is positive, supported by tailwinds in supply chain digitization and IoT adoption. However, execution risks and competitive pressures in the semiconductor space remain key considerations for long-term success.

Sources

10-K, company filings

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