Price · as of 2025-12-27
$45.59
Market cap 1.42B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $66.78 | +46.48% |
| Intrinsic Value(DCF) | $14.50 | -68.19% |
| Graham-Dodd Method(GD) | $2.81 | -93.84% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $9.99 | $37.64 | $75.14 | $9.32 | $2.68 |
| 2012 | $8.64 | $33.25 | $0.00 | $2.10 | $9.61 |
| 2013 | $9.67 | $41.26 | $0.00 | $0.00 | $0.00 |
| 2014 | $10.29 | $64.14 | $0.00 | $5.37 | $14.20 |
| 2015 | $10.84 | $36.97 | $1.19 | $3.30 | $0.00 |
| 2016 | $16.19 | $41.67 | $1.87 | $3.62 | $1.43 |
| 2017 | $21.70 | $41.28 | $5.07 | $10.38 | $37.81 |
| 2018 | $16.86 | $33.23 | $49.89 | $1.23 | $0.00 |
| 2019 | $19.51 | $29.62 | $66.29 | $0.00 | $0.00 |
| 2020 | $40.18 | $36.86 | $58.27 | $2.78 | $0.00 |
| 2021 | $28.09 | $102.73 | $401.12 | $31.63 | $161.71 |
| 2022 | $35.97 | $54.16 | $57.69 | $24.90 | $0.19 |
| 2023 | $31.95 | $49.71 | $1.28 | $17.89 | $0.00 |
| 2024 | $17.18 | $48.58 | $1.92 | $5.82 | $40.29 |
| 2025 | $31.15 | $66.78 | $4.93 | $2.81 | $0.00 |
AI valuation
Our deep-learning model estimates Cohu, Inc.'s (COHU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $66.78
- Current price
- $45.59
- AI upside
- +46.48%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$14.50
-68.19% upside
Graham-Dodd
$2.81
-93.84% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| COHU | Cohu, Inc. | $45.59 | 1.42B | +46% | -68% | -94% | — | -19.60 | 1.85 | 3.21 | -170.80 | -291.97 | 3.44 | 34.09% | -12.91% | -16.40% | -9.04% | -9.18% | -6.62% | 0.46 | -28.47 | 6.88 | 5.43 | -16.99 | 671.00% | 1274.00% | -23663.00% | 0.74% | 0.29 | 1.68% | 0.00% | 0.00% | 0.51% | -22.76 | 123.99 | 2.94 | 2.93 |
| AOSL | Alpha and Omega Semicondu… | $21.01 | 625.27M | +49% | -47% | -45% | — | -8.47 | 1.00 | 1.18 | 19.33 | -1.14 | 1.00 | 23.13% | -4.08% | -13.93% | -11.32% | -3.47% | -8.90% | 0.06 | -10.78 | 2.56 | 1.23 | -2.74 | 74615.00% | 592.00% | -3398.00% | -0.91% | 0.19 | -1.00% | 0.00% | 0.00% | 0.00% | -25.31 | -95.81 | 1.03 | 3.91 |
| CRCT | Cricut, Inc. | $4.30 | 910.57M | +478% | -39% | — | -89% | 16.45 | 2.21 | 1.45 | 6.02 | 78.97 | 2.21 | 49.51% | 10.68% | 8.82% | 12.55% | 23.97% | 8.71% | 0.03 | 233.47 | 2.85 | 2.16 | -1.84 | 2083.00% | -688.00% | -671.00% | 23.86% | 1.30 | 109.87% | 10.64% | 175.00% | 22.96% | 9.36 | 2.89 | 1.00 | 4.78 |
| INDI | indie Semiconductor, Inc. | $3.66 | 741.56M | +581% | -63% | — | — | -4.70 | 1.90 | 3.12 | -8.84 | — | -5.14 | 40.28% | -66.34% | -66.23% | -37.22% | -25.19% | -16.18% | 1.06 | -8.17 | 3.67 | 2.74 | -2.19 | -526.00% | 33.00% | 0.00% | -10.76% | -0.75 | -12.99% | 0.00% | 0.00% | 0.00% | -6.25 | -12.36 | 4.15 | -0.19 |
| LAES | SEALSQ Corp | $3.93 | 515.52M | +553% | -46% | — | +704% | -4.87 | 1.33 | 9.41 | -1.74 | -2.18 | 1.33 | 33.95% | -156.55% | -193.07% | -51.15% | -220.02% | -33.79% | 0.11 | -8.28 | 6.00 | 5.73 | 4.78 | 22381.00% | -6347.00% | 9429.00% | -11.40% | -0.72 | -150.71% | 0.00% | 0.00% | 81.56% | -1.60 | -2.34 | 2.51 | 3.03 |
| MXL | MaxLinear, Inc. | $17.43 | 1.51B | +110% | -54% | — | — | -11.40 | 3.45 | 3.33 | -28.11 | — | 18.45 | 56.84% | -27.13% | -29.23% | -28.23% | -22.77% | -16.44% | 0.35 | -12.62 | 1.34 | 0.65 | -1.42 | -4608.00% | 2971.00% | -11115.00% | 0.45% | 0.11 | 1.30% | 0.00% | 0.00% | 1.28% | -12.93 | 233.70 | 3.51 | 1.99 |
| RCAT | Red Cat Holdings, Inc. | $11.65 | 1.04B | +349% | +90,147% | — | — | -2.87 | 1.59 | 3.88 | -4.07 | — | 2.25 | 20.64% | -100.22% | -134.85% | -48.92% | -43.86% | -44.02% | 0.05 | -260.55 | 6.13 | 3.45 | 0.24 | -1837.00% | 28600.00% | -4161.00% | -27.22% | -5.08 | -46.18% | 0.00% | 0.00% | 5.24% | -3.66 | -3.47 | 3.66 | 5.62 |
| RZLV | REZOLVE AI PLC | $2.33 | 604.41M | -75% | +232,760% | — | — | -0.06 | -0.27 | 55.03 | -0.22 | 0.00 | -0.23 | 81.87% | -73510.02% | -91937.18% | 374.17% | 933.67% | -1546.71% | -0.91 | -13.07 | 0.23 | 0.18 | -0.16 | 1201000.00% | 2946.00% | 7027.00% | -243.58% | -0.37 | 170.25% | 0.00% | 0.00% | 118.63% | -0.26 | -1.41 | 189.63 | -42.04 |
| TASK | TaskUs, Inc. | $10.62 | 953.73M | +270% | +41% | -7% | +180% | 9.35 | 1.59 | 0.81 | 4.81 | 7.79 | 4.21 | 32.62% | 11.88% | 8.64% | 18.65% | 16.24% | 10.21% | 0.50 | 7.65 | 3.12 | 2.85 | 0.40 | 12000.00% | 1895.00% | -2613.00% | 7.71% | 0.84 | 11.38% | 0.00% | 0.00% | 5.73% | 7.41 | 14.14 | 0.88 | 3.24 |
| UCTT | Ultra Clean Holdings, Inc… | $60.68 | 2.75B | -19% | -58% | — | — | -15.81 | 4.03 | 1.39 | -107.08 | — | 6.51 | 15.72% | 2.13% | -8.82% | -22.87% | 3.60% | -9.93% | 1.14 | 1.14 | 3.19 | 1.73 | -15.88 | -86923.00% | -208.00% | 88000.00% | 0.51% | 0.22 | 1.21% | 0.00% | 0.00% | 0.12% | 76.94 | 228.73 | 1.64 | 3.70 |
| UPBD | Upbound Group, Inc. | $21.45 | 1.24B | +862% | -61% | — | -1% | 16.10 | 1.70 | 0.25 | 10.68 | — | -8.30 | 34.45% | 4.76% | 1.56% | 11.06% | 6.60% | 2.47% | 2.67 | 1.98 | 4.07 | 0.73 | 6.36 | -4344.00% | 867.00% | 39273.00% | 20.24% | 0.69 | 10.42% | 7.45% | 120.00% | 7.45% | 13.05 | 12.21 | 0.62 | 2.86 |
About Cohu, Inc.
Cohu, Inc., through its subsidiaries, provides semiconductor test equipment and services in China, the United States, Taiwan, Malaysia, the Philippines, and internationally. The company supplies semiconductor test and inspection handlers, micro-electromechanical system (MEMS) test modules, test contactors, thermal sub-systems, and semiconductor automated test equipment for semiconductor and electronics manufacturers, and test subcontractors. It also provides semiconductor automated test equipment for wafer level and device package testing; various test handlers, including pick-and-place, turret, gravity, strip, and MEMS and thermal sub-systems; interface products comprising test contactors, and probe heads and pins; spares and kits; various parts and labor warranties on test and handling systems, and instruments; and training on the maintenance and operation of its systems, as well as application, data management software, and consulting services on its products. In addition, the company offers data analytics product that includes DI-Core, a software suite used to optimize Cohu equipment performance, which provides real-time online performance monitoring and process control. It markets its products through direct sales force and independent sales representatives. The company was formerly known as Cohu Electronics, Inc. and changed its name to Cohu, Inc. in 1972. Cohu, Inc. was incorporated in 1947 and is headquartered in Poway, California.
- CEO
- Luis Antonio Müller
- Employees
- 2.99K
- Beta
- 1.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.50 ÷ $45.59) − 1 = -68.19% (DCF, example).