US · MRAM
Everspin Technologies, Inc.
- Sector
- Technology · Semiconductors
- Headquarters
- Chandler, AZ 85226
- Website
- everspin.com
Price · as of 2024-12-31
$21.49
Market cap 246.85M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $47.75 | +122.2% |
| Intrinsic Value(DCF) | $3.12 | -85.48% |
| Graham-Dodd Method(GD) | $3.07 | -85.7% |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $8.51 | $25.79 | $0.65 | $0.00 | $0.00 |
| 2017 | $9.30 | $25.64 | $0.18 | $0.00 | $0.00 |
| 2018 | $8.32 | $33.84 | $134.62 | $0.00 | $0.00 |
| 2019 | $2.52 | $41.70 | $0.00 | $0.00 | $12.72 |
| 2020 | $6.25 | $55.16 | $0.09 | $0.00 | $0.00 |
| 2021 | $8.54 | $366.64 | $8.87 | $2.52 | $8.50 |
| 2022 | $6.20 | $33.69 | $12.35 | $3.44 | $5.04 |
| 2023 | $8.10 | $33.34 | $5.68 | $4.78 | $6.22 |
| 2024 | $5.36 | $47.75 | $1.64 | $3.07 | $0.00 |
AI valuation
Our deep-learning model estimates Everspin Technologies, Inc.'s (MRAM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $47.75
- Current price
- $21.49
- AI upside
- +122.2%
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
$3.12
-85.48% upside
Graham-Dodd
$3.07
-85.7% 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 |
| MRAM | Everspin Technologies, In… | $21.49 | 246.85M | +122% | -85% | -86% | — | 148.53 | 1.85 | 2.30 | 31.78 | — | 1.96 | 51.84% | -14.07% | 1.55% | 1.34% | -29.74% | 1.08% | 0.07 | — | 6.48 | 5.43 | -15.15 | -9162.00% | -2096.00% | -6546.00% | 3.49% | 0.72 | 16.98% | 0.00% | 0.00% | 5.25% | -11.08 | 19.40 | 1.56 | 3.30 |
| ALMU | Aeluma, Inc. | $15.47 | 219.22M | +652% | -52% | -99% | — | -76.04 | 12.84 | 49.26 | -113.63 | — | 12.84 | 59.61% | -45.92% | -64.78% | -29.96% | -83.12% | -26.00% | 0.05 | -3.00 | 24.59 | 23.69 | 1.42 | -3784.00% | 40762.00% | -6534.00% | -0.57% | -1.63 | -50.80% | 0.00% | 0.00% | 1.07% | -100.37 | -164.24 | 46.09 | 91.13 |
| ASUR | Asure Software, Inc. | $9.14 | 253.76M | +181% | +19% | -93% | — | -19.41 | 1.29 | 1.81 | 14.79 | -291.21 | -43.38 | 67.51% | -5.98% | -9.34% | -6.64% | -3.81% | -2.71% | 0.38 | -1.66 | 1.61 | 1.32 | 2.41 | 667.00% | 1732.00% | -24532.00% | 8.41% | 0.71 | 9.72% | 0.00% | 0.00% | 0.00% | -36.20 | 14.20 | 2.17 | 1.48 |
| EB | Eventbrite, Inc. | $4.42 | 431.68M | +520% | -63% | — | — | -14.22 | 1.30 | 0.68 | 1.98 | — | -24.14 | 69.70% | -9.47% | -4.79% | -8.60% | 52.05% | -1.87% | 1.43 | -3.50 | 1.51 | 1.22 | -14.85 | -3462.00% | -33.00% | 19518.00% | 15.80% | 0.10 | -59.11% | 0.00% | 0.00% | 42.81% | -0.75 | 0.66 | 0.07 | -0.72 |
| GDC | GD Culture Group Limited | $3.72 | 213.22M | — | — | — | — | -1.28 | -64.18 | — | -1.54 | — | -13.06 | 0.00% | — | — | -350.13% | -429.50% | -166.66% | -7.22 | — | 0.02 | 0.02 | -0.15 | -6263.00% | — | -6485.00% | -31.42% | -3.85 | -172.66% | 0.00% | 0.00% | 0.00% | -1.42 | -3.54 | — | -56.34 |
| GSIT | GSI Technology, Inc. | $8.16 | 238.11M | +269% | -84% | — | — | -8.07 | 3.04 | 4.18 | -5.14 | — | 4.54 | 49.42% | -52.81% | -51.85% | -33.15% | -45.62% | -24.80% | 0.34 | — | 3.32 | 2.45 | 0.24 | -4750.00% | -573.00% | -2765.00% | -15.17% | -1.83 | -54.82% | 0.00% | 0.00% | 0.00% | -7.57 | -6.30 | 4.00 | 2.38 |
| KLTR | Kaltura, Inc. | $1.39 | 214.74M | +2,469% | -44% | — | — | -9.26 | 11.89 | 1.62 | -16.40 | — | 22.12 | 66.65% | -13.48% | -17.52% | -114.48% | -424.28% | -17.16% | 2.15 | -7.78 | 1.20 | 1.00 | -1.22 | -3824.00% | 202.00% | -19443.00% | 4.04% | 0.12 | 206.20% | 0.00% | 0.00% | 1.02% | -10.84 | 22.30 | 1.46 | -1.83 |
| MEI | Methode Electronics, Inc. | $8.46 | 299.55M | +87% | -68% | — | — | -3.83 | 0.35 | 0.23 | 15.42 | — | 0.85 | 15.59% | -2.28% | -5.97% | -8.58% | -2.52% | -4.62% | 0.50 | -1.05 | 2.40 | 1.50 | 7.70 | -4943.00% | -596.00% | 46296.00% | -6.33% | 0.11 | -1.60% | 8.50% | -32.60% | 9.17% | -20.07 | -31.56 | 0.46 | 1.84 |
| ONTF | ON24, Inc. | $8.01 | 340.13M | +235% | -47% | — | — | -11.78 | 2.44 | 2.44 | -7.59 | — | 2.44 | 74.63% | -25.68% | -20.71% | -19.31% | 168.58% | -12.04% | 0.04 | -219.48 | 2.48 | 2.32 | 1.34 | -3267.00% | -592.00% | 5470.00% | 1.17% | 0.09 | -18.70% | 0.00% | 0.00% | 12.35% | -4.98 | 44.87 | 1.28 | 0.73 |
| SQNS | Sequans Communications S.… | $2.89 | 44.96M | +762% | +18% | — | +4,172% | -0.43 | 0.34 | 1.61 | -1.24 | — | 0.38 | 54.30% | -132.72% | -376.75% | -112.26% | -37.32% | -57.81% | 0.55 | -2.97 | 0.89 | 0.74 | -0.70 | -380000.00% | -2595.00% | -2645.00% | -65.57% | -0.58 | -29.76% | 0.00% | 0.00% | 21.33% | -2.78 | -3.49 | 3.69 | -0.95 |
| VLN | Valens Semiconductor Ltd. | $1.48 | 151.5M | +14,211% | -39% | — | — | -4.83 | 1.45 | 2.16 | -2.54 | — | 1.54 | 62.42% | -48.46% | -44.72% | -25.50% | -155.42% | -20.59% | 0.13 | — | 5.17 | 4.52 | 0.55 | -882.00% | 2206.00% | 152594.00% | -9.03% | -0.55 | -62.61% | 0.00% | 0.00% | 15.72% | -2.11 | -5.25 | 1.02 | 3.62 |
About Everspin Technologies, Inc.
Everspin Technologies, Inc. manufactures and sells magnetoresistive random access memory (MRAM) products in the United States, Hong Kong, Japan, China, Canada, and internationally. It offers Toggle MRAM, spin-transfer torque MRAM, and tunnel magneto resistance sensor products, as well as foundry services for embedded MRAM. The company provides its products for applications, including data center, industrial, medical, automotive/transportation, and aerospace markets. It serves original equipment manufacturers and original design manufacturers through a direct sales channel and a network of representatives and distributors. Everspin Technologies, Inc. was incorporated in 2008 and is headquartered in Chandler, Arizona.
- CEO
- Sanjeev Aggarwal
- Employees
- 86
- Beta
- 0.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.12 ÷ $21.49) − 1 = -85.48% (DCF, example).