US · SILC
Silicom Ltd.
- Sector
- Technology · Communication Equipment
- Headquarters
- Kfar Saba 4464323
- Website
- silicom-usa.com
Price · as of 2024-12-31
$42.21
Market cap 111.78M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $138.74 | +228.69% |
| Intrinsic Value(DCF) | $9.32 | -77.92% |
| Graham-Dodd Method(GD) | $9.85 | -76.66% |
| Graham Formula(GF) | $97.37 | +130.67% |
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 | $14.44 | $58.18 | $73.50 | $12.32 | $45.28 |
| 2011 | $14.84 | $38.71 | $79.22 | $15.30 | $44.48 |
| 2012 | $24.93 | $56.16 | $85.64 | $17.93 | $42.89 |
| 2013 | $61.57 | $198.80 | $254.67 | $16.53 | $135.45 |
| 2014 | $38.90 | $92.57 | $53.57 | $7.49 | $22.75 |
| 2015 | $30.38 | $90.67 | $6.21 | $8.36 | $38.91 |
| 2016 | $37.87 | $280.48 | $9.77 | $7.06 | $50.82 |
| 2017 | $60.25 | $353.90 | $101.60 | $15.17 | $93.88 |
| 2018 | $36.64 | $201.27 | $91.01 | $12.59 | $27.62 |
| 2019 | $30.26 | $120.76 | $0.36 | $25.07 | $0.00 |
| 2020 | $49.06 | $219.78 | $0.57 | $22.18 | $8.08 |
| 2021 | $37.24 | $200.94 | $0.00 | $27.19 | $41.51 |
| 2022 | $36.31 | $1,028.48 | $0.00 | $36.62 | $67.20 |
| 2023 | $15.40 | $1,718.13 | $0.00 | $2.42 | $34.32 |
| 2024 | $15.30 | $138.74 | $6.49 | $9.85 | $97.36 |
AI valuation
Our deep-learning model estimates Silicom Ltd.'s (SILC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $138.74
- Current price
- $42.21
- AI upside
- +228.69%
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
$9.32
-77.92% upside
Graham-Dodd
$9.85
-76.66% upside
Graham Formula
$97.37
+130.67% 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 |
| SILC | Silicom Ltd. | $42.21 | 111.78M | +229% | -78% | -77% | +131% | -6.72 | 0.72 | 1.58 | -2.39 | — | 0.73 | 28.56% | -22.85% | -23.59% | -9.93% | -16.45% | -8.62% | 0.05 | -1207.09 | 8.60 | 5.79 | 4.05 | -4213.00% | -5318.00% | -4365.00% | 18.84% | 1.21 | 21.50% | 0.00% | 0.00% | 14.84% | -1.99 | 1.52 | 0.45 | 4.46 |
| AMPG | AmpliTech Group, Inc. | $2.68 | 55.36M | +635% | +10,997% | — | +1,073% | -1.49 | 0.45 | 1.77 | -0.28 | -0.47 | 0.55 | 36.65% | -88.66% | -118.24% | -35.04% | -36.19% | -30.03% | 0.12 | -28.85 | 18.45 | 13.40 | 1.98 | 31538.00% | -3899.00% | 2012.00% | -31.79% | -3.45 | -22.92% | 0.00% | 0.00% | 70.33% | -0.25 | -0.39 | 0.22 | 1.33 |
| ATOM | Atomera Incorporated | $5.04 | 159.67M | +475% | -58% | — | +438% | -8.01 | 8.79 | 2486.50 | -7.20 | — | 8.79 | -467.69% | -32496.92% | -31036.92% | -92.84% | -2913.52% | -80.35% | 0.11 | -352.05 | 9.80 | 9.63 | 0.86 | -441.00% | -5185.00% | 1260.00% | -9.23% | -7.44 | -2057.93% | 0.00% | 0.00% | 0.00% | -6.84 | -9.68 | 2221.59 | 17.42 |
| CMTL | Comtech Telecommunication… | $5.02 | 148.81M | +418% | -76% | — | — | -0.58 | 0.30 | 0.18 | -3.95 | -1.20 | -1.07 | 25.60% | -27.85% | -31.09% | -39.81% | -23.74% | -18.79% | 0.85 | 0.00 | 1.71 | 1.17 | -2.77 | 4787.00% | -756.00% | -7506.00% | -18.86% | -0.05 | -2.88% | 0.18% | -0.10% | 0.18% | -2.16 | -17.80 | 0.60 | 0.34 |
| INVE | Identiv, Inc. | $3.15 | 74.83M | +25,921% | +24% | +611% | — | 1.08 | 0.52 | 3.03 | 2.16 | — | 0.52 | 1.28% | -105.01% | 280.98% | 65.53% | -66.86% | 54.18% | 0.01 | — | 19.20 | 17.57 | 5.44 | -118276.00% | -3871.00% | 44129.00% | -20.99% | -1.94 | -40.47% | 0.00% | 0.00% | 154.29% | 1.89 | 3.13 | -1.99 | 3.03 |
| KVHI | KVH Industries, Inc. | $6.03 | 118.03M | +7,904% | -64% | -29% | -50% | -9.49 | 0.76 | 0.92 | 20.78 | — | 0.76 | 30.94% | -10.44% | -9.71% | -7.73% | -14.15% | -6.74% | 0.01 | -5941.50 | 7.72 | 4.55 | -18.46 | -2963.00% | -1401.00% | 11903.00% | -19.63% | -0.83 | -24.51% | 0.00% | 0.00% | 37.30% | -4.67 | -2.70 | 0.49 | 5.02 |
| LINK | Interlink Electronics, In… | $3.17 | 49.93M | +1,265% | -12% | — | -53% | -19.22 | 3.63 | 3.27 | -31.36 | -9.47 | 6.40 | 41.49% | -17.55% | -16.99% | -16.87% | -23.36% | -14.08% | 0.11 | — | 4.96 | 3.28 | 1.57 | 20303.00% | -1622.00% | 12762.00% | -1.43% | -0.26 | -6.20% | 1.05% | -20.20% | 1.05% | -17.71 | -66.75 | 3.11 | 4.07 |
| MIND | MIND Technology, Inc. | $7.61 | 68.78M | +3,508% | -70% | -13% | +195% | 8.01 | 1.49 | 0.87 | 4.58 | — | 1.62 | 44.74% | 14.55% | 10.83% | 20.31% | 23.34% | 14.45% | 0.05 | — | 3.71 | 1.98 | -0.50 | -26842.00% | 2836.00% | -10407.00% | 0.53% | 0.08 | 1.02% | 0.00% | 0.00% | 0.13% | 5.37 | 171.15 | 0.78 | 1.12 |
| NA | Nano Labs Ltd | $2.95 | 198.63M | +82% | -15% | — | +202% | -23.30 | 12.07 | 68.61 | -26.82 | — | 15.13 | 28.58% | -242.66% | -278.81% | -110.66% | -82.11% | -24.74% | 0.86 | -14.25 | 1.75 | 1.56 | -1.65 | -6107.00% | -4818.00% | -2647.00% | -6.31% | -0.67 | -146.44% | 0.00% | 0.00% | 0.00% | -27.50 | -15.42 | 66.73 | 2.92 |
| PSQH | PSQ Holdings, Inc. | $0.66 | 30.8M | +6,984% | +63% | — | — | -1.50 | 3.22 | 3.73 | -1.59 | — | 671.25 | 60.67% | -240.14% | -248.66% | -309.45% | -642.04% | -115.21% | 1.21 | -24.19 | 5.43 | 4.76 | 0.07 | -2593.00% | 30801.00% | 1663.00% | -39.48% | -3.96 | -393.32% | 0.00% | 0.00% | 0.00% | -1.48 | -2.42 | 3.56 | -2.69 |
| VELO | Velo3D, Inc. | $10.18 | 212.99M | +6,492% | -88% | — | +31,195% | -0.03 | 0.06 | 0.06 | -0.33 | — | 0.06 | -5.08% | -200.83% | -178.76% | -135.73% | -120.03% | -60.33% | 0.40 | -5.16 | 1.52 | 0.14 | -0.28 | -7577.00% | -4705.00% | -6997.00% | -1353.62% | -0.86 | -47.66% | 0.00% | 0.00% | 263.92% | -0.21 | -0.52 | 0.42 | -9.05 |
About Silicom Ltd.
Silicom Ltd., together with its subsidiaries, designs, manufactures, markets, and supports networking and data infrastructure solutions for a range of servers, server-based systems, and communications devices in the United States, North America, Israel, Europe, and the Asia Pacific. It offers server network interface cards; and smart cards, such as smart server adapters, which include redirector and switching cards, encryption and data compression hardware acceleration cards, forward error correction acceleration and offloading cards, time synchronization cards, and field programmable gate array-based cards. The company also provides virtualized and universal customer-premises equipment; edge devices for SD-WAN and NFV deployments; and distributed units for the 5G mobile infrastructure market. It serves original equipment manufacturing, cloud, telco, mobile, and related service provider customers. The company was incorporated in 1987 and is headquartered in Kfar Sava, Israel.
- CEO
- Liron Eizenman
- Employees
- 260
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.32 ÷ $42.21) − 1 = -77.92% (DCF, example).