investorscraft@gmail.com

Intrinsic Value of Semilux International Ltd. Ordinary Shares (SELX)

Previous Close$1.17
Intrinsic Value
Upside potential
Previous Close
$1.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Semilux International Ltd. operates in the semiconductor and optoelectronic components industry, specializing in advanced technologies that serve high-growth sectors such as consumer electronics, automotive, and industrial applications. The company’s core revenue model is driven by the design, manufacturing, and sale of specialized semiconductor products, including sensors, LEDs, and integrated circuits, which are critical for next-generation devices. Semilux positions itself as a niche player, leveraging its technical expertise to cater to demanding applications where precision and reliability are paramount. The semiconductor industry is highly competitive, with rapid technological advancements and cyclical demand patterns. Semilux differentiates itself through proprietary innovations and strategic partnerships, targeting mid-to-high-end market segments. However, its market share remains modest compared to industry giants, and its growth is contingent on sustained R&D investment and the ability to scale production efficiently. The company’s focus on optoelectronics aligns with trends in automation, IoT, and smart devices, but it faces challenges from pricing pressures and supply chain volatility.

Revenue Profitability And Efficiency

In FY 2023, Semilux reported revenue of $32.84 million, alongside a net loss of $50.03 million, reflecting significant operational challenges. The diluted EPS of -$6.3 underscores inefficiencies in cost management or potential one-time expenses. Operating cash flow was negative at $38.06 million, exacerbated by capital expenditures of $23.66 million, indicating heavy investment in growth or capacity expansion despite profitability concerns.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight strained capital efficiency, with substantial expenditures not yet translating into profitability. The high net loss relative to revenue suggests either elevated fixed costs, pricing pressures, or underutilized assets. Semilux’s ability to improve margins will depend on scaling production, optimizing R&D spend, and achieving higher utilization rates in its manufacturing processes.

Balance Sheet And Financial Health

Semilux maintains a strong liquidity position with $202.47 million in cash and equivalents, providing a buffer against its $148.42 million total debt. The balance sheet suggests capacity to fund near-term operations, but sustained losses could erode this advantage. Investors should monitor debt covenants and the company’s ability to generate positive cash flow to service obligations without further diluting equity.

Growth Trends And Dividend Policy

Growth trends are unclear due to the lack of historical context, but the absence of dividends aligns with the company’s focus on reinvesting capital into R&D and expansion. The semiconductor industry’s cyclicality and Semilux’s current unprofitability make dividend payments unlikely in the near term, with priority given to stabilizing operations and achieving sustainable growth.

Valuation And Market Expectations

The market appears to price Semilux as a high-risk, high-reward play, given its negative earnings and significant cash reserves. Investors likely anticipate future profitability from its technological niche, but valuation multiples are challenging to assess without clearer earnings visibility. The stock’s performance will hinge on execution in product commercialization and cost discipline.

Strategic Advantages And Outlook

Semilux’s strategic advantages lie in its specialized semiconductor expertise and alignment with secular tech trends. However, the outlook is cautious due to operational losses and industry competition. Success depends on translating R&D into scalable products, managing costs, and navigating supply chain dynamics. Near-term volatility is expected, but long-term potential exists if the company can carve a sustainable niche.

Sources

Company filings (CIK: 0001990950)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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