GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Ichor Holdings Ltd (NAS:ICHR) » Definitions » Intrinsic Value: Projected FCF
中文

Ichor Holdings (Ichor Holdings) Intrinsic Value: Projected FCF

: $25.00 (As of Today)
View and export this data going back to 2016. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-23), Ichor Holdings's Intrinsic Value: Projected FCF is $25.00. The stock price of Ichor Holdings is $37.82. Therefore, Ichor Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 1.5.

The historical rank and industry rank for Ichor Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

ICHR' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.93   Med: 1.35   Max: 1.64
Current: 1.51

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ichor Holdings was 1.64. The lowest was 0.93. And the median was 1.35.

ICHR's Price-to-Projected-FCF is ranked better than
60.03% of 583 companies
in the Semiconductors industry
Industry Median: 1.92 vs ICHR: 1.51

Ichor Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Ichor Holdings's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Ichor Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - 28.13 28.92 25.00

Ichor Holdings Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 28.92 24.83 25.05 23.06 25.00

Competitive Comparison

For the Semiconductor Equipment & Materials subindustry, Ichor Holdings's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Ichor Holdings Price-to-Projected-FCF Distribution

For the Semiconductors industry and Technology sector, Ichor Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Ichor Holdings's Price-to-Projected-FCF falls into.



Ichor Holdings Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Ichor Holdings's Free Cash Flow(6 year avg) = $29.76.

Ichor Holdings's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*29.76352+564.677*0.8)/29.405
=25.00

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Ichor Holdings  (NAS:ICHR) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Ichor Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=37.82/24.999176165058
=1.51

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Ichor Holdings Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Ichor Holdings's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Ichor Holdings (Ichor Holdings) Business Description

Industry
Traded in Other Exchanges
Address
3185 Laurelview Court, Fremont, CA, USA, 94538
Ichor Holdings Ltd is engaged in the design, engineering, and manufacturing of critical fluid delivery subsystems and components for semiconductor capital equipment. The product offerings include gas and chemical delivery subsystems, collectively known as fluid delivery subsystems, which are key elements of the process tools used in the manufacturing of semiconductor devices. The company also manufactures machined components, weldments, and proprietary products for use in fluid delivery systems. Geographically, the company operates in the United States of America, Singapore, Europe, and other countries, of which a majority of the revenue is generated from the United States of America.
Executives
Barros Philip Ryan Sr. officer: Chief Technology Officer 3185 LAUREL VIEW CT., FREMONT CA 94538
Thomas M Rohrs director, officer: Chief Executive Officer 2 RESULTS WAY, CUPERTINO CA 95014
Greg Swyt officer: Chief Financial Officer C/O ONTO INNOVATION INC., 16 JONSPIN ROAD, WILMINGTON MA 01887
Christopher Smith officer: Chief Commercial Officer 3560 BASSETT STREET, SANTA CLARA CA 95054
Marc Haugen director C/O CEPHEID, 904 CARIBBEAN DRIVE, SUNNYVALE CA 94089
Bruce Ragsdale officer: Chief Operating Officer 3185 LAURELVIEW CT, FREMONT CA 94538
Jorge Titinger director 7005 SOUTHFRONT ROAD, LIVERMORE CA 94551
Iain Mackenzie director C/O SMART GLOBAL HOLDINGS, INC., 39870 EUREKA DRIVE, NEWARK CA 94560
Paul Chhabra officer: Chief Operating Officer 9255 COVERDALE ROAD, FORT WAYNE IN 46809
Kevin M. Canty officer: Chief Operating Officer 3185 LAURELVIEW CT., FREMONT CA 94538
Yuval Wasserman director 1625 SHARP POINT DRIVE, FORT COLLINS CO 80525
Sarah A O'dowd director 3185 LAURELVIEW COURT, FREMONT CA 94538
Wendy Arienzo director 5245 HELLYER AVE, SAN JOSE CA 95138
Larry J Sparks officer: Chief Financial Officer 3185 LAURELVIEW CT, FREMONT CA 94538
Laura A. Black director 3000 SAND HILL ROAD, BLDG. 1, SUITE 240, MENLO PARK CA 94025

Ichor Holdings (Ichor Holdings) Headlines

From GuruFocus

Ichor to Announce Fourth Quarter 2022 Financial Results on February 7th

By Business Wire Business Wire 01-17-2023

Ichor Announces Participation in 25th Annual Needham Growth Conference

By Business Wire Business Wire 01-03-2023

Ichor Announces Preliminary Results for the Fourth Quarter of 2022

By Business Wire Business Wire 01-10-2023

Ichor Announces Preliminary Results for the Third Quarter of 2021

By Business Wire Business Wire 10-22-2021

Bruce Ragsdale to Join Ichor as Chief Operating Officer

By Business Wire Business Wire 11-28-2022

Jorge Titinger Joins Ichor Board of Directors

By Business Wire Business Wire 06-13-2022

Ichor Announces Participation in Upcoming Investor Conferences

By Business Wire Business Wire 11-04-2021

Paul Chhabra to Join Ichor as Chief Operating Officer

By Business Wire Business Wire 03-31-2022