investorscraft@gmail.com

Intrinsic Value of SkyWater Technology, Inc. (SKYT)

Previous Close$8.78
Intrinsic Value
Upside potential
Previous Close
$8.78

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

SkyWater Technology, Inc. operates as a specialized semiconductor foundry, providing custom design and manufacturing services for integrated circuits (ICs) and microelectromechanical systems (MEMS). The company serves a diverse clientele, including aerospace, defense, automotive, and industrial sectors, leveraging its proprietary technologies and U.S.-based fabrication facilities. Unlike traditional foundries, SkyWater emphasizes collaborative innovation, enabling clients to co-develop tailored solutions for high-reliability and advanced-node applications. Its market position is bolstered by strategic partnerships with government agencies and technology leaders, positioning it as a critical player in domestic semiconductor supply chains. The firm’s revenue model combines wafer fabrication fees with engineering support services, creating a sticky customer base. SkyWater’s focus on niche markets mitigates direct competition with global giants, though scalability remains a challenge given capital-intensive operations and cyclical demand.

Revenue Profitability And Efficiency

SkyWater reported $342.3 million in revenue for FY 2024, reflecting its capacity to secure high-value contracts despite industry headwinds. Net income stood at -$6.8 million, with diluted EPS of -$0.14, indicating ongoing investments in capacity and R&D. Operating cash flow of $18.5 million and capital expenditures of -$7.9 million suggest disciplined liquidity management, though profitability metrics lag due to fixed-cost absorption in a capital-heavy model.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight transitional challenges in scaling production efficiencies. Operating cash flow positivity signals underlying earnings potential, but elevated debt ($76.8 million) and interest obligations may constrain near-term capital allocation. SkyWater’s asset-light partnerships and government grants could enhance returns if operational leverage improves with higher utilization rates.

Balance Sheet And Financial Health

SkyWater’s balance sheet shows $18.8 million in cash against $76.8 million in total debt, implying a leveraged position. While liquidity is supported by positive operating cash flow, debt servicing and capex needs may necessitate further funding. The absence of dividends aligns with reinvestment priorities, but leverage ratios warrant monitoring given cyclical industry risks.

Growth Trends And Dividend Policy

Revenue growth is tied to U.S. semiconductor reshoring trends and defense spending, though profitability hinges on operational scale. No dividends are paid, reflecting a focus on reinvestment. SkyWater’s backlog and government contracts provide visibility, but margin expansion depends on yield improvements and pricing power in a competitive foundry landscape.

Valuation And Market Expectations

The market likely prices SkyWater on growth potential rather than current earnings, given its strategic role in domestic semiconductor supply chains. Negative EPS and high EV/EBITDA multiples suggest investor patience for scale-driven profitability. Valuation premiums may reflect geopolitical tailwinds, but execution risks persist.

Strategic Advantages And Outlook

SkyWater’s U.S.-based fabrication and government alliances offer structural advantages amid supply-chain localization. Long-term prospects hinge on technology differentiation and capacity utilization, though near-term margins face pressure from R&D and debt costs. Success depends on converting design wins into high-volume production while managing capital intensity.

Sources

10-K filing, company investor relations

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