Integrated Silicon Solution (Integrated Silicon Solution) Intrinsic Value: Projected FCF : $0.00 (As of May. 25, 2024)

View and export this data going back to . Start your Free Trial

What is Integrated Silicon Solution Intrinsic Value: Projected FCF?

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 (2024-05-25), Integrated Silicon Solution's Intrinsic Value: Projected FCF is $0.00. The stock price of Integrated Silicon Solution is $22.91. Therefore, Integrated Silicon Solution's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

ISSI's Price-to-Projected-FCF is not ranked ^*
in the Semiconductors industry.
Industry Median: 2.075
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Integrated Silicon Solution Intrinsic Value: Projected FCF Historical Data

The historical data trend for Integrated Silicon Solution'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.

Integrated Silicon Solution Intrinsic Value: Projected FCF Chart

Integrated Silicon Solution Annual Data

Trend

Sep05

Sep06

Sep07

Sep08

Sep09

Sep10

Sep11

Sep12

Sep13

Sep14

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

7.26

10.12

12.22

11.49

11.30

Integrated Silicon Solution Quarterly Data
	Sep10	Dec10	Mar11	Jun11	Sep11	Dec11	Mar12	Jun12	Sep12	Dec12	Mar13	Jun13	Sep13	Dec13	Mar14	Jun14	Sep14	Dec14	Mar15	Jun15
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															11.73	11.30	10.81	10.60	10.05

Competitive Comparison of Integrated Silicon Solution's Intrinsic Value: Projected FCF

For the Semiconductors subindustry, Integrated Silicon Solution'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.

Integrated Silicon Solution's Price-to-Projected-FCF Distribution in the Semiconductors Industry

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

* The bar in red indicates where Integrated Silicon Solution's Price-to-Projected-FCF falls into.

Integrated Silicon Solution 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 Integrated Silicon Solution's Free Cash Flow(6 year avg) = $10.02.

Integrated Silicon Solution'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 (Jun15)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(9.5203515959648	*	10.02224	+	321.424	*	0.8)	/	33.852
	=	10.41

Integrated Silicon Solution (NAS:ISSI) 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.

Integrated Silicon Solution's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	22.91	/	10.414582552852
	=	2.20

Integrated Silicon Solution Intrinsic Value: Projected FCF Related Terms

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

Integrated Silicon Solution (Integrated Silicon Solution) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Integrated Silicon Solution Inc (NAS:ISSI) » Definitions » Intrinsic Value: Projected FCF

Traded in Other Exchanges

N/A

Address

Website

http://www.issi.com

Integrated Silicon Solution Inc, a Delaware corporation incorporated in October 27,1988. It is a fabless semiconductor company that designs and markets high performance integrated circuits for the automotive; communications; industrial, medical and military; and digital consumer markets. Its main products are low and medium density DRAM and high speed and low power SRAM. In particular, the Company's SRAM products are used in WLANs, cell phones, base stations, networking switches and routers, fiber to the home, DSL modems, LCD TVs, set-top boxes, GPS systems, instrumentation, engine control systems, medical equipment, telematics, audio and video equipment, satellite radio, POS terminals, fax machines, copiers, tape drives, and other applications. The Company's low and medium density DRAM products are used in WLANs, base stations, networking switches and routers, FTTH, DSL and cable modems, set top boxes, digital cameras, MP3, flat panel TVs, LCD TVs, HDTVs, video phones, voice over internet protocol, printers, disk drives, tape drives, audio/video equipment, instrumentation, GPS, telematics, infotainment, smart meters and other applications. In the low to medium density DRAM area, the Company competes with Elpida, Hynix, Micron, Nanya, Oki, Samsung and Winbond. In addition, there are several fabless Taiwanese companies that are competitors, including ESMT and Etron. In the analog market, the Company's main competitors include AMS, IWatt, Linear Technology, Maxim Integrated Products, MaxLinear, Microsemi and NXP Semiconductors. The Company outsources its manufacturing operations, including wafer fabrication, assembly and testing. The Company is subject to federal, state and local regulations relating to the use, handling, storage, disposal and human exposure to hazardous and toxic materials.

Executives

John Cobb	officer: CFO	C/O ISSI, 1940 ZANKER ROAD, SAN JOSE CA 95112
Starboard Value Gp Llc	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Starboard Value R Gp Llc	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Starboard Value R Lp	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Starboard Value & Opportunity C Lp	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Cathal G Phelan	10 percent owner, other: See Explanation of Responses	400 FAIRVIEW AVENUE NORTH, SUITE 1200, SEATTLE WA 98109
Edward Terino	10 percent owner, other: See Explanation of Responses	17 CANTERBURY ROAD, WINDHAM NH 03087
Starboard Value & Opportunity S Llc	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Starboard Principal Co Gp Llc	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Starboard Principal Co Lp	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Starboard Value Lp	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Mark R Mitchell	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017
Oliver Press Investors, Llc	10 percent owner, other: See Explanation of Responses	152 WEST 57TH STREET NEW YORK NY 10019
Augustus K Oliver	10 percent owner, other: See Explanation of Responses	C/O CORPORATE SECRETARY SCHOLASTIC CORP, 557 BROADWAY, NEW YORK NY 10012
Starboard Value & Opportunity Master Fund Ltd	10 percent owner, other: See Footnote 1	777 THIRD AVENUE, 18TH FLOOR, NEW YORK NY 10017