investorscraft@gmail.com

Intrinsic ValueIchor Holdings, Ltd. (ICHR)

Previous Close$16.87
Intrinsic Value
Upside potential
Previous Close
$16.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ichor Holdings, Ltd. operates as a key supplier to the semiconductor capital equipment industry, specializing in fluid delivery subsystems and components essential for wafer fabrication. The company serves leading semiconductor equipment manufacturers, providing precision-engineered solutions that enhance process efficiency and yield. Its product portfolio includes gas and chemical delivery systems, critical for advanced semiconductor manufacturing processes such as etching, deposition, and cleaning. Ichor’s market position is bolstered by its deep technical expertise and long-standing relationships with top-tier customers, positioning it as a trusted partner in a highly specialized and cyclical industry. The company’s revenue model is driven by both recurring sales of consumable components and larger subsystem orders, aligning with the capital-intensive nature of semiconductor production. Despite industry cyclicality, Ichor benefits from secular growth trends in semiconductor demand, driven by advancements in AI, IoT, and 5G technologies. Its ability to innovate and adapt to evolving customer needs underscores its competitive edge in a fragmented but technologically demanding market.

Revenue Profitability And Efficiency

In FY 2024, Ichor reported revenue of $849 million but faced a net loss of $20.8 million, reflecting margin pressures amid industry downturns. Diluted EPS stood at -$0.64, indicating challenges in translating top-line performance to profitability. Operating cash flow was $27.9 million, while capital expenditures totaled $17.6 million, suggesting disciplined capital allocation despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight near-term earnings volatility, likely tied to semiconductor equipment spending cycles. However, its positive operating cash flow signals underlying cash generation capability. Capital expenditures remain focused on maintaining technological leadership, though efficiency metrics will be critical to monitor as the industry recovers.

Balance Sheet And Financial Health

Ichor maintains a solid liquidity position with $108.7 million in cash and equivalents, against total debt of $174.2 million. The balance sheet appears manageable, with no immediate solvency concerns. The absence of dividends aligns with its focus on reinvesting cash flows into growth initiatives and debt management.

Growth Trends And Dividend Policy

Growth prospects are tied to semiconductor equipment demand, which is cyclical but supported by long-term technology trends. The company does not pay dividends, prioritizing reinvestment in R&D and operational scalability. Future performance will hinge on industry recovery and its ability to capitalize on next-generation semiconductor fabrication needs.

Valuation And Market Expectations

Market expectations likely reflect the cyclical nature of Ichor’s business, with valuation metrics influenced by semiconductor industry sentiment. The negative earnings and modest cash flow generation suggest a focus on future recovery potential rather than near-term profitability.

Strategic Advantages And Outlook

Ichor’s strategic advantages lie in its niche expertise and customer relationships within the semiconductor supply chain. The outlook depends on industry cyclicality, but its role in enabling advanced manufacturing processes positions it well for long-term growth, assuming macroeconomic conditions stabilize.

Sources

Company filings, CIK 0001652535

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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