investorscraft@gmail.com

Intrinsic ValueFabrinet (FN)

Previous Close$478.45
Intrinsic Value
Upside potential
Previous Close
$478.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fabrinet operates as a leading provider of advanced optical packaging and precision manufacturing services, primarily serving the telecommunications, data communications, and industrial laser markets. The company specializes in producing complex components and modules, including optical communications systems, sensors, and laser technologies, leveraging its expertise in high-precision manufacturing. Fabrinet’s revenue model is driven by contract manufacturing, where it collaborates with OEMs to design and manufacture customized solutions, ensuring high scalability and low-cost production. Positioned as a critical enabler of next-generation optical networks, Fabrinet benefits from secular growth in 5G, cloud computing, and AI-driven data center expansion. Its vertically integrated facilities and strong relationships with blue-chip customers reinforce its competitive moat in a fragmented industry. The company’s focus on high-margin, low-volume production differentiates it from mass-market manufacturers, allowing it to capture niche demand for specialized photonics and optoelectronics.

Revenue Profitability And Efficiency

Fabrinet reported revenue of $2.88 billion for FY 2024, with net income of $296.2 million, reflecting a robust 10.3% net margin. Diluted EPS stood at $8.10, supported by disciplined cost management and operational efficiency. Operating cash flow of $413.1 million underscores strong cash conversion, while capital expenditures of $47.5 million indicate prudent reinvestment for capacity expansion. The company’s asset-light model and high utilization rates contribute to its industry-leading profitability metrics.

Earnings Power And Capital Efficiency

Fabrinet’s earnings power is underpinned by its ability to maintain high gross margins in a competitive manufacturing landscape, driven by operational excellence and economies of scale. The company’s capital efficiency is evident in its low debt-to-equity ratio and consistent ROIC, which reflects effective deployment of capital into high-return projects. Free cash flow generation remains robust, enabling reinvestment in R&D and strategic acquisitions to sustain growth.

Balance Sheet And Financial Health

Fabrinet’s balance sheet is characterized by financial prudence, with $410.0 million in cash and equivalents against minimal total debt of $5.0 million. This conservative leverage profile provides ample liquidity for organic growth and potential M&A. The company’s strong net cash position and low debt burden underscore its resilience to macroeconomic volatility, positioning it well for cyclical downturns or opportunistic investments.

Growth Trends And Dividend Policy

Fabrinet has demonstrated consistent revenue growth, benefiting from increasing demand for optical solutions in data centers and 5G infrastructure. The company does not pay dividends, opting instead to reinvest cash flows into capacity expansion and technology advancements. This aligns with its growth-centric strategy, targeting long-term market share gains in high-growth end markets such as AI-driven optical networking and automotive LiDAR.

Valuation And Market Expectations

Fabrinet’s valuation reflects its premium positioning in the optical manufacturing sector, trading at a forward P/E multiple that accounts for its growth trajectory and margin stability. Market expectations are anchored to sustained demand for its high-precision components, particularly as hyperscalers and telecom providers accelerate investments in bandwidth expansion. The stock’s performance is closely tied to execution in scaling production for emerging technologies.

Strategic Advantages And Outlook

Fabrinet’s strategic advantages include its vertically integrated manufacturing capabilities, deep customer relationships, and agility in addressing niche demand. The outlook remains positive, supported by secular tailwinds in cloud computing and AI infrastructure. Risks include supply chain disruptions and pricing pressures, but the company’s diversified customer base and technological leadership mitigate these concerns. Long-term growth is expected to be driven by innovation in photonics and expansion into adjacent markets.

Sources

Fabrinet 10-K (FY 2024), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount