USD 21.21 as of today(2019-10-14). SMTC Intrinsic Value: Projected FCF explanation, calculation, historical data and more" />SMTC Intrinsic Value: Projected FCF | Semtech - GuruFocus.com
Switch to:

Semtech Intrinsic Value: Projected FCF

: USD 21.21 (As of Today)
View and export this data going back to 1972. 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 (2019-10-14), Semtech's projected FCF intrinsic value is USD 21.21. The stock price of Semtech is USD 49.25. Therefore, Semtech's Price to Intrinsic Value: Projected FCF Ratio of today is 2.3.

NAS:SMTC' s Price-to-Intrinsic-Value-Projected-FCF Range Over the Past 10 Years
Min: 0.48   Max: 9.93
Current: 2.32

0.48
9.93

During the past 13 years, the highest Price to Intrinsic Value: Projected FCF Ratio of Semtech was 9.93. The lowest was 0.48. And the median was 1.40.

NAS:SMTC's Price-to-Intrinsic-Value-Projected-FCF is ranked lower than
71% of the 494 Companies
in the Semiconductors industry.

( Industry Median: 1.35 vs. NAS:SMTC: 2.32 )

Semtech Intrinsic Value: Projected FCF Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

* Premium members only.

Semtech Annual Data
Jan10 Jan11 Jan12 Jan13 Jan14 Jan15 Jan16 Jan17 Jan18 Jan19
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 19.46 17.72 18.60 19.04 21.17

Semtech Quarterly Data
Oct14 Jan15 Apr15 Jul15 Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17 Jul17 Oct17 Jan18 Apr18 Jul18 Oct18 Jan19 Apr19 Jul19
Intrinsic Value: Projected FCF 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 Premium Member Only Premium Member Only Premium Member Only 20.87 20.83 21.17 21.13 21.21

Competitive Comparison
* 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.


Semtech Intrinsic Value: Projected FCF Distribution

* The bar in red indicates where Semtech's Intrinsic Value: Projected FCF falls into.



Semtech 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 equity.

Value = ((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 equity, the following formula is used (see the Total Equity section for the reason):

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


Here Semtech's FCF(6 year avg) is calculate as

Semtech Quarterly Data

total_freecashflow

Add all the Free Cash Flow together and divide 6 will get Semtech's FCF(6 year avg) = USD 92.96.

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

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Stockholders Equity(Jul19)*0.8)/Shares Outstanding (Diluted Average)
=(9.52035159596*92.962+689.54*0.8)/67.746
=21.21

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.


Semtech  (NAS:SMTC) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total 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 medium after taking the above ideas into consideration. Learn more here.

Semtech's Price to Intrinsic Value: Projected FCF Ratio for today is calculated as

Price to Intrinsic Value: Projected FCF=Share Price/Intrinsic Value: Projected FCF
=49.25/21.2066088782
=2.32

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.


Semtech Intrinsic Value: Projected FCF Related Terms


Semtech Intrinsic Value: Projected FCF Headlines

No Headline

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)