US · ICHR
Ichor Holdings, Ltd.
- Sector
- Technology · Semiconductors
- Headquarters
- Fremont, CA 94538
- Website
- ichorsystems.com
Price · as of 2025-12-26
$64.42
Market cap 1.64B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.96 | -51.94% |
| Intrinsic Value(DCF) | $19.43 | -69.84% |
| Graham-Dodd Method(GD) | $1.89 | -97.07% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $2.27 | $0.00 | |||
| 2015 | $0.00 | $13.74 | |||
| 2016 | $17.31 | $175.56 | $10,381.26 | $122.07 | $632.81 |
| 2017 | $28.99 | $47.67 | $6,571.52 | $14.88 | $137.17 |
| 2018 | $19.20 | $35.01 | $2,349.64 | $12.74 | $76.42 |
| 2019 | $28.69 | $39.03 | $0.00 | $4.55 | $0.00 |
| 2020 | $45.10 | $59.36 | $198.63 | $17.40 | $76.51 |
| 2021 | $33.35 | $49.76 | $103.52 | $18.38 | $68.39 |
| 2022 | $30.03 | $31.03 | $252.53 | $21.46 | $60.87 |
| 2023 | $43.18 | $34.19 | $0.00 | $0.49 | $39.57 |
| 2024 | $29.25 | $34.99 | $0.00 | $7.90 | $0.00 |
| 2025 | $48.58 | $30.96 | $0.00 | $1.89 | $0.00 |
AI valuation
Our deep-learning model estimates Ichor Holdings, Ltd.'s (ICHR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.96
- Current price
- $64.42
- AI upside
- -51.94%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$19.43
-69.84% upside
Graham-Dodd
$1.89
-97.07% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ICHR | Ichor Holdings, Ltd. | $64.42 | 1.64B | -52% | -70% | -97% | — | -31.51 | 2.50 | 1.75 | -235.23 | -22.41 | 5.77 | 9.26% | -4.14% | -5.57% | -7.75% | -5.18% | -5.45% | 0.28 | -5.93 | 3.16 | 1.30 | -11.73 | 14062.00% | 1161.00% | -16133.00% | -0.38% | 0.23 | -0.83% | 0.00% | 0.00% | 0.00% | -44.57 | -278.58 | 1.85 | 5.00 |
| AEHR | Aehr Test Systems | $37.43 | 1.15B | +697% | -78% | -92% | -99% | -137.69 | 4.38 | 9.13 | -580.26 | — | 5.31 | 40.59% | -7.31% | -6.63% | -3.34% | -4.44% | -2.83% | 0.09 | — | 5.68 | 2.75 | 15.95 | -11161.00% | -1095.00% | -133059.00% | -2.30% | -0.47 | -13.99% | 0.00% | 0.00% | 0.15% | -121.49 | -42.28 | 8.89 | 13.27 |
| AOSL | Alpha and Omega Semicondu… | $21.01 | 625.27M | +49% | -47% | -45% | — | -8.47 | 1.00 | 1.18 | 19.33 | -1.14 | 1.00 | 23.13% | -4.08% | -13.93% | -11.32% | -3.47% | -8.90% | 0.06 | -10.78 | 2.56 | 1.23 | -2.74 | 74615.00% | 592.00% | -3398.00% | -0.91% | 0.19 | -1.00% | 0.00% | 0.00% | 0.00% | -25.31 | -95.81 | 1.03 | 3.91 |
| BLND | Blend Labs, Inc. | $1.68 | 430.28M | +1,566% | -26% | — | — | -18.13 | -13.97 | 4.86 | -21.82 | — | -13.47 | 55.88% | -30.63% | -30.62% | 114.87% | 63.02% | -22.61% | -0.07 | -7.35 | 3.47 | 3.04 | 1.21 | -6842.00% | 330.00% | -8215.00% | -2.91% | -0.33 | 29.07% | 0.00% | 0.00% | 19.96% | -13.96 | -30.26 | 4.27 | -7.66 |
| IMOS | ChipMOS TECHNOLOGIES Inc. | $44.93 | 1.57B | -14% | -43% | -73% | -86% | 93.52 | 1.94 | 1.93 | 41.69 | — | 1.94 | 10.83% | 4.77% | 2.07% | 2.03% | 3.87% | 1.10% | 0.68 | — | 2.40 | 2.07 | 1.27 | -6373.00% | 603.00% | -8481.00% | 0.28% | 0.38 | 0.52% | 1.88% | 176.30% | 3.92% | 41.69 | 367.03 | 1.99 | 2.56 |
| LAES | SEALSQ Corp | $3.93 | 515.52M | +553% | -46% | — | +704% | -4.87 | 1.33 | 9.41 | -1.74 | -2.18 | 1.33 | 33.95% | -156.55% | -193.07% | -51.15% | -220.02% | -33.79% | 0.11 | -8.28 | 6.00 | 5.73 | 4.78 | 22381.00% | -6347.00% | 9429.00% | -11.40% | -0.72 | -150.71% | 0.00% | 0.00% | 81.56% | -1.60 | -2.34 | 2.51 | 3.03 |
| OWLS | OBOOK HOLDINGS INC. | $6.10 | 495.89M | — | — | — | — | — | — | — | — | — | — | 13.30% | -117.79% | -135.67% | 192.28% | 143.82% | -52.21% | -1.42 | -50.13 | 0.79 | 0.23 | -0.18 | 5436.00% | 1829.00% | 7093.00% | — | -0.43 | 153.82% | — | 0.00% | — | — | — | — | — |
| POET | POET Technologies Inc. | $6.00 | 790.62M | +404% | -76% | — | +1,141% | -3.81 | 10.45 | 5220.91 | -3.11 | -4.52 | 10.77 | 100.00% | -72572.56% | -136857.18% | -442.59% | 256.63% | -144.58% | 0.35 | -292.82 | 1.15 | 1.11 | 0.55 | 8431.00% | -9111.00% | 8175.00% | -14.00% | -0.48 | 258.38% | 0.00% | 0.00% | 12.68% | -5.64 | -5.61 | 4096.67 | -4.10 |
| RSKD | Riskified Ltd. | $4.45 | 730.05M | +483% | -36% | -73% | — | -22.61 | 2.07 | 2.41 | -10.26 | — | 2.07 | 52.19% | -14.61% | -10.66% | -7.99% | -116.72% | -6.36% | 0.07 | — | 6.15 | 6.01 | 7.99 | -3939.00% | 1005.00% | 55933.00% | 4.95% | 0.56 | 95.27% | 0.00% | 0.00% | 17.87% | -9.22 | 11.29 | 1.35 | 4.13 |
| SKYT | SkyWater Technology, Inc. | $29.46 | 1.43B | +581% | +42,269% | -45% | +202% | 11.70 | 7.69 | 3.27 | 41.36 | — | 8.09 | 19.98% | -0.26% | 26.90% | 100.60% | -0.82% | 23.57% | 0.03 | -0.09 | 0.60 | 0.38 | -0.50 | -184286.00% | 2918.00% | -83882.00% | -3.68% | -0.07 | -37.20% | 0.00% | 0.00% | 5.21% | -1221.84 | -26.83 | 3.23 | 1.97 |
| WOLF | Wolfspeed, Inc. | $19.72 | 889.15M | — | — | — | — | — | — | — | — | — | — | -16.05% | -175.45% | -212.41% | -739.86% | -26.64% | -21.69% | -14.64 | -4.22 | 0.36 | 0.27 | -5.78 | 6555.00% | -614.00% | -3384.00% | — | -0.10 | -40.09% | — | 0.00% | — | — | — | — | — |
About Ichor Holdings, Ltd.
Ichor Holdings, Ltd. engages in the design, engineering, and manufacture of fluid delivery subsystems and components for semiconductor capital equipment. It primarily offers gas and chemical delivery systems and subsystems that are used in the manufacturing of semiconductor devices. The company's gas delivery subsystems deliver, monitor, and control gases used in semiconductor manufacturing processes, such as etch and deposition; and chemical delivery subsystems blend and dispense the reactive liquid chemistries used in semiconductor manufacturing processes comprising chemical-mechanical planarization, electroplating, and cleaning. It also manufactures precision machined components, weldments, electron beam, laser-welded components, precision vacuum and hydrogen brazing, surface treatment technologies, and other proprietary products for use in fluid delivery systems. The company primarily markets its products directly and through resellers to equipment OEMs in the semiconductor equipment market in the United States, the United Kingdom, Singapore, Malaysia, Korea, Mexico, and internationally. Ichor Holdings, Ltd. was incorporated in 1999 and is headquartered in Fremont, California.
- CEO
- Philip Barros
- Employees
- 1.82K
- Beta
- 1.87
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.43 ÷ $64.42) − 1 = -69.84% (DCF, example).