US · NVTS
Navitas Semiconductor Corporation
- Sector
- Technology · Semiconductors
- Headquarters
- Torrance D02 FH68
- Website
- navitassemi.com
Price · as of 2025-12-31
$17.45
Market cap 2.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.04 | +83.61% |
| Intrinsic Value(DCF) | $4.61 | -73.58% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $19.75 | +13.2% |
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 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $7.88 | $27.25 | $603.42 | $0.00 | $0.00 |
| 2022 | $6.17 | $60.46 | $107.24 | $4.41 | $36.12 |
| 2023 | $4.85 | $39.38 | $0.00 | $0.00 | $0.00 |
| 2024 | $2.54 | $25.11 | $0.00 | $0.00 | $0.00 |
| 2025 | $9.55 | $32.04 | $1.35 | $0.00 | $19.75 |
AI valuation
Our deep-learning model estimates Navitas Semiconductor Corporation's (NVTS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.04
- Current price
- $17.45
- AI upside
- +83.61%
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
$4.61
-73.58% upside
Graham-Dodd
—
— upside
Graham Formula
$19.75
+13.2% 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 |
| NVTS | Navitas Semiconductor Cor… | $17.45 | 2.07B | +84% | -74% | — | +13% | -16.79 | 4.43 | 42.76 | -14.93 | -70.20 | 8.64 | 31.03% | -190.03% | -254.71% | -29.55% | -36.21% | -26.27% | 0.01 | -101.10 | 4.99 | 4.61 | 1.99 | 2391.00% | -4488.00% | -3236.00% | -2.26% | -0.82 | -18.42% | 0.00% | 0.00% | 7.69% | -19.86 | -39.06 | 37.74 | 20.75 |
| AAOI | Applied Optoelectronics, … | $84.23 | 5.75B | -24% | +50% | -89% | — | -161.39 | 8.41 | 13.54 | -227.49 | — | 8.45 | 30.04% | -11.98% | -8.39% | -7.94% | -8.61% | -4.46% | 0.23 | -15.61 | 2.63 | 1.79 | 1.81 | -8578.00% | 8275.00% | 5445.00% | -2.83% | -0.68 | -33.62% | 0.00% | 0.00% | 2.79% | -112.10 | -35.09 | 13.43 | 8.60 |
| ACLS | Axcelis Technologies, Inc… | $82.61 | 2.56B | +26% | -55% | -37% | — | 22.74 | 2.64 | 3.26 | 14.90 | — | 2.64 | 44.91% | 14.22% | 14.33% | 11.75% | 17.47% | 8.87% | 0.04 | 22.24 | 4.77 | 2.75 | -0.64 | -3821.00% | -1757.00% | -1681.00% | 3.91% | 0.60 | 18.02% | 0.00% | 0.00% | 5.28% | 20.13 | 22.44 | 2.86 | 7.10 |
| ACMR | ACM Research, Inc. | $55.68 | 3.61B | +143% | +20% | -62% | +39% | 12.83 | 1.86 | 2.15 | 7.92 | 40.24 | 1.87 | 50.06% | 19.31% | 13.25% | 15.70% | 19.35% | 7.84% | 0.21 | 36.38 | 2.31 | 1.36 | -1.21 | 3190.00% | 4023.00% | -15011.00% | 4.15% | 0.24 | 11.36% | 0.41% | 5.30% | 8.46% | 9.47 | 20.42 | 1.83 | 2.76 |
| DIOD | Diodes Incorporated | $68.23 | 3.16B | -4% | -58% | -36% | -57% | 48.30 | 1.78 | 2.25 | 13.28 | 95.60 | 2.03 | 31.20% | 2.39% | 4.46% | 3.77% | 1.84% | 2.86% | 0.05 | 12.77 | 3.32 | 1.81 | -1.18 | 5053.00% | 1304.00% | 19551.00% | 4.10% | 0.57 | 8.66% | 0.00% | 0.00% | 2.65% | 86.28 | 22.31 | 2.06 | 6.04 |
| DQ | Daqo New Energy Corp. | $24.12 | 1.62B | +61% | +11% | +118% | +169% | -9.44 | 0.37 | 2.42 | 15.20 | — | 0.38 | -20.72% | -40.61% | -25.63% | -3.89% | -11.74% | -2.65% | 0.00 | — | 5.41 | 4.42 | 32.56 | -5096.00% | -3534.00% | -8448.00% | -7.67% | 0.11 | -5.36% | 0.00% | 0.00% | 0.00% | 1.69 | 3.71 | -0.69 | 2.20 |
| GRND | Grindr Inc. | $11.38 | 2.1B | +219% | +208% | -76% | +52% | 23.05 | 46.45 | 4.96 | 17.21 | — | -7.10 | 72.40% | 28.71% | 21.54% | -224.09% | 43.47% | 18.76% | 8.53 | 7.16 | 1.90 | 1.83 | 2.16 | -16622.00% | 2764.00% | 4974.00% | 6.45% | 1.67 | 60.66% | 0.00% | 0.00% | 20.63% | 19.78 | 17.74 | 5.68 | 4.24 |
| POWI | Power Integrations, Inc. | $47.92 | 2.66B | -14% | -55% | — | -89% | 127.49 | 4.19 | 6.35 | 52.38 | — | 4.94 | 54.49% | 4.84% | 4.98% | 3.11% | 4.76% | 2.76% | 0.00 | — | 6.51 | 3.81 | -1.20 | -3036.00% | 586.00% | 3635.00% | 3.09% | 1.58 | 19.33% | 1.67% | 213.50% | 6.43% | 119.70 | 29.47 | 5.79 | 19.50 |
| QUBT | Quantum Computing, Inc. | $8.41 | 1.15B | +219% | -71% | — | — | -6.89 | 4.40 | 1266.01 | -6.34 | -9.33 | 11.05 | -988.20% | -6953.62% | -18375.87% | -77.89% | -52.43% | -60.15% | 0.01 | -10.39 | 17.36 | 17.32 | 1.25 | 7381.00% | 419.00% | 892.00% | -4.71% | -3.56 | -44.98% | 0.05% | -0.30% | 16.66% | -15.21 | -17.73 | 1057.53 | 4.32 |
| SYNA | Synaptics Incorporated | $81.46 | 3.18B | -26% | -63% | -91% | — | -57.47 | 1.97 | 2.56 | 45.75 | — | 22.68 | 44.72% | -8.76% | -4.45% | -3.34% | -2.28% | -1.77% | 0.63 | -2.36 | 2.78 | 2.15 | 7.04 | -13861.00% | 1198.00% | -43502.00% | 3.87% | 0.52 | 6.10% | 0.00% | 0.00% | 4.67% | -33.74 | 29.89 | 2.96 | 2.55 |
| VSH | Vishay Intertechnology, I… | $18.72 | 2.54B | +7% | -59% | -56% | — | -289.53 | 1.24 | 0.85 | 11.26 | — | 1.42 | 19.38% | 1.85% | -0.29% | -0.44% | 0.88% | -0.22% | 0.56 | 1.47 | 2.62 | 1.25 | 2.26 | -7126.00% | 448.00% | -3921.00% | -3.42% | 0.26 | -3.43% | 1.90% | -550.20% | 2.38% | 57.21 | -36.56 | 1.06 | 2.12 |
About Navitas Semiconductor Corporation
Navitas Semiconductor Corporation designs, develops, and sells gallium nitride (GaN) power integrated circuits in China, the United States, Taiwan, Korea, and internationally. The company was incorporated in 2013 and is based in Dublin, Ireland.
- CEO
- Chris Allexandre
- Employees
- 280
- Beta
- 3.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.61 ÷ $17.45) − 1 = -73.58% (DCF, example).