investorscraft@gmail.com

Intrinsic ValueUltra Clean Holdings, Inc. (UCTT)

Previous Close$25.23
Intrinsic Value
Upside potential
Previous Close
$25.23

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

Ultra Clean Holdings, Inc. operates in the semiconductor and capital equipment industry, providing critical subsystems, ultra-high purity cleaning and analytical services, and specialty gas delivery solutions. The company serves leading semiconductor manufacturers, leveraging its expertise in contamination control and precision manufacturing to support advanced chip fabrication. Its revenue model is driven by both product sales and service contracts, positioning it as a key enabler of semiconductor production efficiency. Ultra Clean competes in a highly specialized niche, where technical expertise and reliability are paramount. The company’s market position is strengthened by its ability to meet stringent industry standards and its partnerships with top-tier semiconductor firms. As the demand for advanced semiconductor technologies grows, Ultra Clean benefits from its role in supporting cutting-edge manufacturing processes, though it faces competition from larger, diversified industrial suppliers.

Revenue Profitability And Efficiency

Ultra Clean reported revenue of $2.1 billion for FY 2024, with net income of $23.7 million, reflecting a net margin of approximately 1.1%. Operating cash flow stood at $65 million, while capital expenditures totaled $63.5 million, indicating modest free cash flow generation. The company’s profitability metrics suggest tight operational control, though margins remain pressured by industry cyclicality and competitive dynamics.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was $0.52, demonstrating modest earnings power relative to its revenue base. The company’s capital efficiency is underscored by its ability to generate positive operating cash flow despite significant capital investments. However, its return metrics are tempered by the capital-intensive nature of the semiconductor equipment sector.

Balance Sheet And Financial Health

Ultra Clean maintains a solid liquidity position with $313.9 million in cash and equivalents, offset by total debt of $660.3 million. The balance sheet reflects a leveraged but manageable structure, with debt levels appropriate for its industry. The absence of dividends allows the company to prioritize reinvestment and debt management.

Growth Trends And Dividend Policy

Revenue growth is tied to semiconductor industry cycles, with long-term trends favoring increased demand for advanced manufacturing solutions. The company does not pay dividends, opting to reinvest cash flows into growth initiatives and operational improvements. This aligns with its focus on capitalizing on technological advancements in the semiconductor space.

Valuation And Market Expectations

With a market capitalization derived from its share count and trading multiples, Ultra Clean’s valuation reflects its niche positioning and cyclical exposure. Investors likely price in expectations for mid-single-digit growth, balanced against macroeconomic and industry-specific risks.

Strategic Advantages And Outlook

Ultra Clean’s strategic advantages lie in its technical expertise and critical role in semiconductor manufacturing. The outlook is cautiously optimistic, driven by secular growth in semiconductor demand, though near-term performance may fluctuate with industry cycles. The company’s ability to maintain margins and manage debt will be key to sustaining long-term competitiveness.

Sources

Company filings, financial statements

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