Market Cap : 2.31 B | Enterprise Value : 1.88 B | PE Ratio : 4.99 | PB Ratio : 2.06 |
---|
NAS:KLIC has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NAS:KLIC has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
As of today (2022-07-01), Kulicke & Soffa Industries's intrinsic value calculated from the Discounted Cash Flow model is $77.76.
Note: Discounted Cash Flow model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.
Kulicke & Soffa Industries's Predictability Rank is 1-Star. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.
Margin of Safety (FCF Based) using Discounted Cash Flow model for Kulicke & Soffa Industries is 49.70%.
The industry rank for Kulicke & Soffa Industries's Intrinsic Value: DCF (FCF Based) or its related term are showing as below:
The historical data trend for Kulicke & Soffa Industries's Intrinsic Value: DCF (FCF Based) 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.
This is the intrinsic value calculated from the Discounted Cash Flow model with default parameters. In a discounted cash flow model, the future cash flow is estimated based on a cash flow growth rate and a discount rate. The cash flow of the future is discounted to its current value at the discount rate. All of the discounted future cash flow is added together to get the current intrinsic value of the company.
Usually a two-stage model is used when calculating a stock's intrinsic value using a discounted cash flow model. The first stage is called the growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.
GuruFocus DCF calculator is a two-stage model. The default values are defined as:
1. Discount Rate: d = 9%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. We used the 10-Year Treasury Constant Maturity Rate as the risk free rate and rounded up to the nearest integer, then added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.
2. Growth Rate in the growth stage: g1 = 5%
Growth Rate in the growth stage = average free cash flow growth rate in the past 10 years. If it is higher than 20%, we use 20%. If it is less than 5%, we use 5% instead. =>
For companies with Average Free Cash Flow Growth Rate in the past 10 years less than 5%, GuruFocus defaults => Growth Rate: 5%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Years of Terminal Growth: y2 = 10
6. Free Cash Flow per Share: fcf = $5.738.
However, GuruFocus DCF calculator is actually a Discounted Earnings calculator, the EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.
All of the default settings can be changed and the results are calculated automatically.
Kulicke & Soffa Industries's Intrinsic Value: DCF (FCF Based) for today is calculated as
Intrinsic Value: DCF (FCF Based) | = | Free Cash Flow per Share | * | {[(1+g1)/(1+d) | + | (1+g1)^2/(1+d)^2 | + | ... | + | (1+g1)^10/(1+d)^10] |
+ | (1+g1)^10/(1+d)^10 | * | [(1+g2)/(1+d) | + | (1+g2)^2/(1+d)^2 | + | ... | + | (1+g2)^10/(1+d)^10]} |
set x = (1+g1)/(1+d) = (1+0.05)/(1+0.09) = 0.96330275229358
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.09) = 0.95412844036697
Intrinsic Value: DCF (FCF Based) | = | Free Cash Flow per Share | * | {[x | + | x^2 | + | ... | + | x^10] | + | x^10 | * | [y | + | y^2 | + | ... | + | y^10]} |
= | Free Cash Flow per Share | * | [x | * | (1-x^10) | / | (1-x) | + | x^10 | * | y | * | (1-y^10) | / | (1-y)] | |||||
= | 5.738 | * | 13.5514 | |||||||||||||||||
= | 77.76 |
Margin of Safety (FCF Based) | = | (Intrinsic Value: DCF (FCF Based) | - | Current Price) | / | Intrinsic Value: DCF (FCF Based) |
= | (77.76 | - | 39.11) | / | 77.76 | |
= | 49.70 % |
* 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.
Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.
What you need to know about the DCF model:
1. The DCF model evaluates a company based on its future earnings powerYou can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.
Thank you for viewing the detailed overview of Kulicke & Soffa Industries's Intrinsic Value: DCF (FCF Based) provided by GuruFocus.com. Please click on the following links to see related term pages.
Wong Nelson Munpun | officer: Senior Vice President | 23A, SERANGOON NORTH AVE 5 #01-01 SINGAPORE U0 554369 |
Drake Stephen Ray | officer: Vice President | 23A SERANGOON NORTH AVENUE 5 #01-01 SINGAPORE U0 554369 |
Chen Fusen Ernie | director, officer: President and CEO | 1005 VIRGINIA DRIVE FORT WASHINGTON PA 19034 |
Wong Lester A | officer: Chief Financial Officer | 23A, SERANGOON NORTH AVE 5 #01-01 SINGAPORE U0 554369 |
Chong Chan Pin | officer: Executive Vice President | 23A SERANGOON NORTH AVENUE 5 #01-01 SINGAPORE U0 554369 |
Soloveizik Zamir Shai | officer: Vice President | 23A SERANGOON NORTH AVENUE 5, #01-01 SINGAPORE U0 554369 |
Milzcik Gregory F | director | 1005 VIRGINIA DRIVE FORT WASHINGTON PA 19034 |
Yeo Mui Sung | director | 23A, SERANGOON NORTH AVENUE 5 #01-01 SINGAPORE U0 554369 |
Lim Chin Hu | director | 23A, SERANGOON NORTH AVENUE 5 #01-01 SINGAPORE U0 554369 |
Kong Peter T M | director | KULICKE AND SOFFA INDUSTRIES INC. 1005 VIRGINIA DRIVE FT. WASHINGTON PA 19034 |
Richardson David Jeffrey | director | LSI LOGIC CORP 1621 BARBER LANE MILPITAS CA 95035 |
Pierce Garrett E | director | 21839 ATLANTIC BLVD DULLES VA 20166 |
Bachman Brian R | director | 1005 VIRGINIA DRIVE FORT WASHINGTON PA 19034 |
Sood Deepak | officer: Vice President | 23A, SERANGOON NORTH AVENUE 5 #01-01 SINGAPORE U0 554369 |
Hoang Hoang | officer: Executive Vice President | 23A SERANGOON NORTH AVE 5 #01-01 SINGAPORE U0 554369 |
From GuruFocus
Other Sources
By Fool 2022-03-14
By Zacks 2021-12-09
By Zacks 2022-01-11
By Zacks 2022-02-01
By Seekingalpha 2022-02-25
By Zacks 2021-12-28
By Zacks 2022-03-23
By Zacks 2022-01-10
By Zacks 2021-12-20
By Zacks 2022-03-17
By Zacks 2022-01-06
By Zacks 2022-01-11