US · FN
Fabrinet
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Grand Cayman KY1-9005
- Website
- fabrinet.com
Price · as of 2025-06-27
$706.53
Market cap 19.55B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $231.61 | -67.22% |
| Intrinsic Value(DCF) | $1,059.79 | +50% |
| Graham-Dodd Method(GD) | $101.19 | -85.68% |
| Graham Formula(GF) | $239.32 | -66.13% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $31.50 | $579.84 | |||
| 2018 | |||||
| 2019 | |||||
| 2020 | $63.99 | $13,111.21 | $41.77 | $70.88 | |
| 2021 | $105.00 | $108.80 | $5,186.70 | $50.29 | $88.12 |
| 2022 | $97.86 | $108.40 | $268.04 | $61.17 | $150.21 |
| 2023 | $151.72 | $126.16 | $135.79 | $74.17 | $165.60 |
| 2024 | $210.74 | $161.66 | $8.24 | $89.02 | $136.78 |
| 2025 | $370.03 | $231.61 | $27.98 | $101.19 | $239.32 |
AI valuation
Our deep-learning model estimates Fabrinet's (FN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $231.61
- Current price
- $706.53
- AI upside
- -67.22%
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
$1,059.79
+50% upside
Graham-Dodd
$101.19
-85.68% upside
Graham Formula
$239.32
-66.13% 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 |
| FN | Fabrinet | $706.53 | 19.55B | -67% | +50% | -86% | -66% | 40.08 | 6.72 | 3.90 | 30.35 | 303.40 | 6.73 | 12.09% | 9.49% | 9.72% | 17.84% | 31.11% | 12.86% | 0.00 | — | 3.00 | 2.09 | -0.73 | 1321.00% | 1860.00% | -4351.00% | 1.55% | 0.41 | 21.16% | 0.00% | 0.00% | 0.94% | 38.23 | 60.05 | 3.63 | 12.72 |
| BSY | Bentley Systems, Incorpor… | $36.55 | 10.67B | +50% | -41% | — | -55% | 43.19 | 10.09 | 7.99 | 30.67 | 239.23 | -8.08 | 81.52% | 24.15% | 18.50% | 24.91% | 12.08% | 7.99% | 1.08 | 29.16 | 0.56 | 0.49 | 2.71 | 1806.00% | 1099.00% | 2349.00% | 4.34% | 0.56 | 21.88% | 0.71% | 30.60% | 3.43% | 36.29 | 25.30 | 8.76 | 3.64 |
| DOCU | DocuSign, Inc. | $45.07 | 9.03B | +103% | -20% | -25% | +81% | 14.23 | 7.59 | 5.10 | 40.17 | 1.09 | 10.32 | 79.12% | 6.72% | 35.87% | 68.18% | 28.75% | 30.58% | 0.06 | 128.99 | 0.81 | 0.77 | -1.47 | 131111.00% | 778.00% | 374.00% | 6.06% | 0.56 | 132.33% | 0.00% | 0.00% | 4.50% | 71.79 | 15.60 | 4.82 | 4.89 |
| DT | Dynatrace, Inc. | $35.92 | 10.83B | +68% | +35% | -65% | +18% | 33.93 | 6.26 | 9.66 | 67.56 | 16.49 | 13.03 | 81.15% | 10.56% | 28.47% | 20.86% | 12.67% | 12.81% | 0.03 | — | 1.40 | 1.27 | -4.14 | 20577.00% | 1875.00% | 2322.00% | 2.64% | 0.33 | 30.61% | 0.00% | 0.00% | 2.47% | 85.68 | 35.48 | 9.05 | 7.29 |
| ENTG | Entegris, Inc. | $132.45 | 20.12B | -31% | -59% | -99% | -92% | 87.25 | 5.20 | 6.43 | 28.81 | — | -22.83 | 38.78% | 14.40% | 7.37% | 6.16% | 5.74% | 2.81% | 0.98 | 2.40 | 3.35 | 1.68 | 4.23 | -1969.00% | -138.00% | 2533.00% | 1.93% | 1.42 | 5.32% | 0.30% | 25.80% | 1.22% | 52.34 | 60.80 | 7.54 | 3.80 |
| FTV | Fortive Corporation | $59.20 | 18.8B | +1% | -58% | -96% | — | 32.00 | 2.87 | 3.60 | 17.80 | — | -6.11 | 60.96% | 17.67% | 11.26% | 6.96% | 6.86% | 4.03% | 0.50 | 7.54 | 0.71 | 0.47 | 2.36 | -2627.00% | -1748.00% | -3045.00% | 5.28% | 0.48 | 8.68% | 0.50% | 15.90% | 10.44% | 23.51 | 21.84 | 4.15 | 3.38 |
| GEN | Gen Digital Inc. | $22.57 | 13.92B | +107% | +39% | — | -47% | 27.75 | 7.86 | 4.53 | 12.42 | 329.57 | -1.74 | 80.28% | 40.91% | 16.34% | 29.17% | 10.30% | 4.11% | 3.66 | 2.79 | 0.51 | 0.44 | 3.61 | 842.00% | 355.00% | -4100.00% | 6.76% | 0.43 | 12.35% | 1.75% | 48.70% | 6.08% | 15.62 | 20.86 | 6.39 | 1.32 |
| LITE | Lumentum Holdings Inc. | $700.91 | 50.04B | -89% | -59% | -100% | -98% | 398.18 | 9.09 | 6.27 | 112.77 | — | -26.36 | 27.96% | -10.95% | 1.57% | 2.48% | -2.62% | 0.64% | 2.30 | -8.11 | 4.37 | 2.87 | 19.55 | -10456.00% | 2103.00% | -593.00% | -1.02% | 0.32 | -3.81% | 0.00% | 0.00% | 0.75% | -66.87 | -115.03 | 7.32 | 2.35 |
| MKSI | MKS Inc. | $244.46 | 16.42B | -36% | -60% | -96% | -69% | 55.72 | 6.05 | 4.18 | 23.79 | 100.38 | -8.24 | 40.45% | 14.37% | 7.50% | 11.70% | 8.35% | 3.39% | 1.73 | 2.67 | 2.71 | 1.43 | 4.67 | 5552.00% | 962.00% | 2122.00% | 3.02% | 0.70 | 7.57% | 0.36% | 20.00% | 0.92% | 36.21 | 41.16 | 5.20 | 2.61 |
| TRMB | Trimble Inc. | $66.87 | 15.91B | +3% | -56% | -83% | -85% | 38.30 | 2.78 | 4.53 | 22.76 | — | -49.57 | 68.32% | 16.93% | 11.82% | 7.32% | 7.49% | 4.51% | 0.24 | 8.17 | 1.09 | 0.74 | 1.49 | -7126.00% | -261.00% | -7324.00% | 0.82% | 0.26 | 1.97% | 0.00% | 0.00% | 5.32% | 28.61 | 130.48 | 4.84 | 3.93 |
| ZBRA | Zebra Technologies Corpor… | $223.96 | 11.35B | +9% | -57% | -92% | -40% | 27.16 | 3.17 | 2.11 | 14.29 | — | -5.84 | 45.94% | 14.83% | 7.77% | 11.68% | 10.57% | 5.09% | 0.78 | 7.41 | 0.97 | 0.52 | 2.73 | -1965.00% | 833.00% | -1289.00% | 7.30% | 0.50 | 14.67% | 0.00% | 0.00% | 5.16% | 17.59 | 16.93 | 2.61 | 3.20 |
About Fabrinet
Fabrinet provides optical packaging and precision optical, electro-mechanical, and electronic manufacturing services in North America, the Asia-Pacific, and Europe. The company offers a range of advanced optical and electro-mechanical capabilities in the manufacturing process, including process design and engineering, supply chain management, manufacturing, printed circuit board assembly, advanced packaging, integration, final assembly, and testing. Its products include switching products, including reconfigurable optical add-drop multiplexers, optical amplifiers, modulators, and other optical components and modules that enable network managers to route voice, video, and data communications traffic through fiber optic cables at various wavelengths, speeds, and over various distances. The company's products also comprise tunable lasers, transceivers, and transponders; and active optical cables, which provide high-speed interconnect capabilities for data centers and computing clusters, as well as Infiniband, Ethernet, fiber channel, and optical backplane connectivity. In addition, it provides solid state, diode-pumped, gas, and fiber lasers used in semiconductor processing, biotechnology and medical device, metrology, and material processing industries; and differential pressure, micro-gyro, fuel, and other sensors used in automobiles, as well as non-contact temperature measurement sensors for the medical industry. Further, the company designs and fabricates application-specific crystals, lenses, prisms, mirrors, laser components, and substrates; and other custom and standard borosilicate, clear fused quartz, and synthetic fused silica glass products. It serves original equipment manufacturers of optical communication components, modules and sub-systems, industrial lasers, automotive components, medical devices, and sensors. The company was incorporated in 1999 and is based in George Town, the Cayman Islands.
- CEO
- Seamus Grady
- Employees
- 14.21K
- Beta
- 1.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,059.79 ÷ $706.53) − 1 = +50% (DCF, example).