US · INDI
indie Semiconductor, Inc.
- Sector
- Technology · Semiconductors
- Headquarters
- Aliso Viejo, CA 92656
- Website
- indiesemi.com
Price · as of 2025-12-31
$4.39
Market cap 741.56M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.93 | +467.88% |
| Intrinsic Value(DCF) | $1.36 | -69.02% |
| Graham-Dodd Method(GD) | — | — |
| 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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $10.02 | $29.71 | $1.91 | $1.90 | $2.20 |
| 2020 | $11.79 | $28.86 | $0.00 | $0.00 | $0.00 |
| 2021 | $7.37 | $69.28 | $1,703.45 | $0.00 | $0.00 |
| 2022 | $10.10 | $42.47 | $7,176.18 | $0.00 | $0.00 |
| 2023 | $6.81 | $35.89 | $1,278.25 | $0.00 | $0.00 |
| 2024 | $2.93 | $24.99 | $3.28 | $0.00 | $0.00 |
| 2025 | $3.40 | $24.93 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates indie Semiconductor, Inc.'s (INDI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.93
- Current price
- $4.39
- AI upside
- +467.88%
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
$1.36
-69.02% upside
Graham-Dodd
—
— 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 |
| INDI | indie Semiconductor, Inc. | $4.39 | 741.56M | +468% | -69% | — | — | -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 |
| 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 |
| COHU | Cohu, Inc. | $30.20 | 1.42B | +121% | -52% | -91% | — | -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 |
| ICHR | Ichor Holdings, Ltd. | $47.55 | 1.64B | -35% | -59% | -96% | — | -31.51 | 2.50 | 1.75 | -235.23 | -22.41 | 5.77 | 9.26% | -4.14% | -5.57% | -7.75% | -5.18% | -5.45% | 0.28 | -5.93 | 3.16 | 1.30 | -11.73 | 14062.00% | 1161.00% | -16133.00% | -0.38% | 0.23 | -0.83% | 0.00% | 0.00% | 0.00% | -44.57 | -278.58 | 1.85 | 5.00 |
| 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 |
| POET | POET Technologies Inc. | $6.00 | 790.62M | +404% | -76% | — | +1,141% | -3.81 | 10.45 | 5220.91 | -3.11 | -4.52 | 10.77 | 100.00% | -72572.56% | -136857.18% | -442.59% | 256.63% | -144.58% | 0.35 | -292.82 | 1.15 | 1.11 | 0.55 | 8431.00% | -9111.00% | 8175.00% | -14.00% | -0.48 | 258.38% | 0.00% | 0.00% | 12.68% | -5.64 | -5.61 | 4096.67 | -4.10 |
| 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 |
| SSYS | Stratasys Ltd. | $9.63 | 822.75M | +196% | -59% | -86% | -95% | -5.79 | 0.88 | 1.22 | -14.33 | — | 1.19 | 44.86% | -14.96% | -21.01% | -14.34% | -12.11% | -11.12% | 0.04 | -31.45 | 3.07 | 1.82 | 0.95 | -503.00% | -879.00% | -9362.00% | -0.70% | 0.05 | -0.69% | 0.00% | 0.00% | 0.29% | -6.75 | -118.23 | 1.01 | -0.70 |
| 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 |
About indie Semiconductor, Inc.
indie Semiconductor, Inc. provides automotive semiconductors and software solutions for advanced driver assistance systems, connected car, user experience, and electrification applications. It offers devices for a multitude of automotive applications spanning ultrasound for parking assistance, in cabin wireless charging, infotainment and LED lighting for enhancing the user experience, and telematics and cloud access for connectivity; and photonic components on various technology platforms, including fiber bragg gratings, low noise lasers, athermal and tunable packaging, photonic integration, and low noise and high-speed electronics for the laser systems, optical sensing, and optical communication markets. The company was incorporated in 2007 and is headquartered in Aliso Viejo, California.
- CEO
- Donald McClymont
- Employees
- 920
- Beta
- 2.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.36 ÷ $4.39) − 1 = -69.02% (DCF, example).