investorscraft@gmail.com

Intrinsic ValueSiltronic AG (WAF.DE)

Previous Close52.60
Intrinsic Value
Upside potential
Previous Close
52.60

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

Siltronic AG is a leading global manufacturer of hyperpure silicon wafers, a critical component in semiconductor production. The company specializes in polished and epitaxial wafers, including advanced products like Ultimate Silicon, PowerFZ, and HIREF, which cater to high-performance applications in computing, automotive, and renewable energy sectors. Operating in the highly cyclical semiconductor industry, Siltronic serves a diverse clientele, including major chipmakers, positioning itself as a key supplier in the global semiconductor supply chain. The company’s technological expertise in wafer production, combined with its focus on large-diameter (300 mm) wafers, enhances its competitive edge in a market driven by demand for advanced electronics and IoT devices. Despite intense competition from Asian players like SUMCO and GlobalWafers, Siltronic maintains a strong market presence in Europe and the US, supported by long-term customer contracts and strategic investments in production capacity.

Revenue Profitability And Efficiency

In its latest fiscal year, Siltronic reported revenue of €1.41 billion, reflecting its role as a key player in the semiconductor materials market. Net income stood at €63 million, with diluted EPS of €2.1, indicating moderate profitability amid high capital intensity. Operating cash flow was robust at €344.5 million, though significant capital expenditures (€699.9 million) highlight the company’s ongoing investments in capacity expansion and technological upgrades.

Earnings Power And Capital Efficiency

Siltronic’s earnings power is constrained by the capital-intensive nature of wafer manufacturing, as evidenced by its substantial capex outlays. However, its ability to generate positive operating cash flow suggests operational efficiency. The company’s focus on high-margin, large-diameter wafers could improve returns over time, but near-term profitability remains sensitive to semiconductor industry cycles and pricing pressures.

Balance Sheet And Financial Health

Siltronic’s balance sheet shows €297.1 million in cash against total debt of €1.52 billion, indicating a leveraged position. The high debt load, coupled with significant capex commitments, could strain liquidity if demand softens. However, the company’s long-term contracts and strategic importance in the supply chain provide some stability.

Growth Trends And Dividend Policy

Growth is tied to semiconductor industry trends, with demand driven by 5G, AI, and electric vehicles. Siltronic’s dividend of €0.2 per share reflects a conservative payout policy, prioritizing reinvestment over shareholder returns. Future growth will depend on successful capacity expansions and maintaining technological leadership.

Valuation And Market Expectations

With a market cap of €1.04 billion and a beta of 1.55, Siltronic is viewed as a cyclical play on semiconductor demand. Investors likely expect recovery in chip markets to drive earnings, but valuation multiples remain subdued due to sector volatility and high leverage.

Strategic Advantages And Outlook

Siltronic’s strengths lie in its technological expertise and strategic partnerships with global chipmakers. The outlook hinges on semiconductor market recovery and successful execution of capacity expansions. Risks include industry downturns and competitive pressures, but the company’s niche in high-purity wafers provides a durable moat.

Sources

Company filings, market data

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