Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Semtech Corporation (SMTC)

Previous Close$44.10
Intrinsic Value$13.00
Upside potential  -71%
Previous Close
$44.10
Intrinsic Value
$13.00*
Potential        
-71%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %2.1NaN
Revenue, $757NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m664NaN
Operating income, $m93NaN
EBITDA, $m131NaN
Interest expense (income), $mNaN
Earnings before tax, $m79NaN
Tax expense, $m17NaN
Net income, $m61NaN

BALANCE SHEET

Cash and short-term investments, $m236NaN
Total assets, $m2570NaN
Adjusted assets (=assets-cash), $m2334NaN
Average production assets, $m1079NaN
Working capital, $m326NaN
Total debt, $m1340NaN
Total liabilities, $m1814NaN
Total equity, $m756NaN
Debt-to-equity ratio1.772NaN
Adjusted equity ratio0.241NaN

CASH FLOW

Net income, $m61NaN
Depreciation, amort., depletion, $m38NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m127NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-28NaN
Free cash flow, $m155NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m326
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount