investorscraft@gmail.com

Intrinsic ValueSiltronic AG (WAF.SW)

Previous CloseCHF71.78
Intrinsic Value
Upside potential
Previous Close
CHF71.78

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

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 specialized semiconductor materials industry, Siltronic serves a global clientele, including major chipmakers, positioning itself as a key supplier in a supply-constrained market. The company’s technological expertise in wafer production, particularly for 300 mm wafers, reinforces its competitive edge in an industry driven by precision and reliability. With increasing demand for semiconductors in AI, IoT, and electric vehicles, Siltronic benefits from long-term growth trends, though it faces cyclicality and capital intensity inherent to the sector. Its Munich headquarters and global footprint underscore its role as a strategic player in the semiconductor value chain.

Revenue Profitability And Efficiency

In its latest fiscal year, Siltronic reported revenue of €1.41 billion, with net income of €63 million, reflecting a net margin of approximately 4.5%. The company generated €344.5 million in operating cash flow, though significant capital expenditures of €699.9 million highlight the capital-intensive nature of its operations. Diluted EPS stood at €2.1, indicating modest profitability amid heavy reinvestment needs.

Earnings Power And Capital Efficiency

Siltronic’s earnings power is tempered by high capital expenditures, as seen in its negative free cash flow due to €699.9 million in capex. The company’s operating cash flow of €344.5 million suggests solid underlying profitability, but its ability to translate revenue into sustainable earnings is constrained by the need for continuous technological and capacity upgrades in the wafer fabrication process.

Balance Sheet And Financial Health

Siltronic’s balance sheet shows €297.1 million in cash and equivalents against total debt of €1.52 billion, indicating a leveraged position. The high debt load, coupled with substantial capex, suggests reliance on external financing to support growth. Investors should monitor liquidity and debt servicing capacity, particularly given the cyclicality of the semiconductor industry.

Growth Trends And Dividend Policy

The company’s growth is tied to semiconductor demand, which is expected to rise with advancements in AI, electric vehicles, and 5G. Siltronic paid a dividend of €1.1756 per share, reflecting a commitment to shareholder returns despite its capital-intensive model. Future dividend sustainability will depend on balancing reinvestment needs with profitability.

Valuation And Market Expectations

With a market cap of €2.15 billion and a beta of 1.594, Siltronic is viewed as a higher-risk industrial play, sensitive to semiconductor market cycles. Investors appear to price in long-term growth potential, but valuation multiples should be assessed against peers given the company’s margin profile and capex demands.

Strategic Advantages And Outlook

Siltronic’s technological leadership in hyperpure silicon wafers and its role in the semiconductor supply chain provide strategic advantages. However, the outlook is mixed, with growth opportunities offset by cyclical risks and high capital requirements. Success will hinge on maintaining technological differentiation and managing debt amid industry volatility.

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