US · SKYT
SkyWater Technology, Inc.
- Sector
- Technology · Semiconductors
- Headquarters
- Bloomington, MN 55425
- Website
- skywatertechnology.com
Price · as of 2025-12-28
$31.99
Market cap 1.43B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $200.72 | +527.45% |
| Intrinsic Value(DCF) | $12,481.82 | +38,917.88% |
| Graham-Dodd Method(GD) | $16.24 | -49.24% |
| Graham Formula(GF) | $89.00 | +178.21% |
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 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $9.43 | $52.36 | $0.00 | $0.00 | $0.00 |
| 2022 | $13.13 | $34.77 | $24.75 | $0.00 | $0.00 |
| 2023 | $12.03 | $60.81 | $238.90 | $0.00 | $0.00 |
| 2024 | $8.24 | $24.05 | $168.17 | $0.50 | $0.00 |
| 2025 | $29.98 | $200.72 | $235.29 | $16.24 | $89.00 |
AI valuation
Our deep-learning model estimates SkyWater Technology, Inc.'s (SKYT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $200.72
- Current price
- $31.99
- AI upside
- +527.45%
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
$12,481.82
+38,917.88% upside
Graham-Dodd
$16.24
-49.24% upside
Graham Formula
$89.00
+178.21% 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 |
| SKYT | SkyWater Technology, Inc. | $31.99 | 1.43B | +527% | +38,918% | -49% | +178% | 11.70 | 7.69 | 3.27 | 41.36 | — | 8.09 | 19.98% | -0.26% | 26.90% | 100.60% | -0.82% | 23.57% | 0.03 | -0.09 | 0.60 | 0.38 | -0.50 | -184286.00% | 2918.00% | -83882.00% | -3.68% | -0.07 | -37.20% | 0.00% | 0.00% | 5.21% | -1221.84 | -26.83 | 3.23 | 1.97 |
| AEHR | Aehr Test Systems | $37.43 | 1.15B | +697% | -78% | -92% | -99% | -137.69 | 4.38 | 9.13 | -580.26 | — | 5.31 | 40.59% | -7.31% | -6.63% | -3.34% | -4.44% | -2.83% | 0.09 | — | 5.68 | 2.75 | 15.95 | -11161.00% | -1095.00% | -133059.00% | -2.30% | -0.47 | -13.99% | 0.00% | 0.00% | 0.15% | -121.49 | -42.28 | 8.89 | 13.27 |
| 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 |
| IBTA | Ibotta, Inc. | $24.97 | 663.77M | +241% | -47% | -48% | -96% | 197.89 | 2.46 | 2.07 | 39.70 | — | 2.46 | 79.25% | -0.25% | 4.71% | 0.96% | -0.72% | 0.59% | 0.09 | — | 1.96 | 1.90 | -11.71 | -9531.00% | -677.00% | -2907.00% | 10.60% | 0.46 | 63.94% | 0.00% | 0.00% | 32.93% | -649.65 | 7.29 | 1.60 | 2.52 |
| 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 |
| IMOS | ChipMOS TECHNOLOGIES Inc. | $44.93 | 1.57B | -14% | -43% | -73% | -86% | 93.52 | 1.94 | 1.93 | 41.69 | — | 1.94 | 10.83% | 4.77% | 2.07% | 2.03% | 3.87% | 1.10% | 0.68 | — | 2.40 | 2.07 | 1.27 | -6373.00% | 603.00% | -8481.00% | 0.28% | 0.38 | 0.52% | 1.88% | 176.30% | 3.92% | 41.69 | 367.03 | 1.99 | 2.56 |
| ITRN | Ituran Location and Contr… | $48.00 | 954.89M | -2% | -47% | — | -27% | 13.38 | 3.87 | 2.13 | 6.96 | 111.16 | 5.24 | 47.77% | 21.12% | 15.96% | 29.83% | 45.81% | 16.62% | 0.05 | 35.19 | 2.22 | 1.43 | -0.73 | 1203.00% | 509.00% | -372.00% | 8.45% | 0.85 | 49.20% | 3.91% | 52.30% | 7.19% | 9.14 | 10.71 | 1.93 | 5.31 |
| 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 |
| OWLS | OBOOK HOLDINGS INC. | $6.10 | 495.89M | — | — | — | — | — | — | — | — | — | — | 13.30% | -117.79% | -135.67% | 192.28% | 143.82% | -52.21% | -1.42 | -50.13 | 0.79 | 0.23 | -0.18 | 5436.00% | 1829.00% | 7093.00% | — | -0.43 | 153.82% | — | 0.00% | — | — | — | — | — |
| 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 |
| WOLF | Wolfspeed, Inc. | $19.72 | 889.15M | — | — | — | — | — | — | — | — | — | — | -16.05% | -175.45% | -212.41% | -739.86% | -26.64% | -21.69% | -14.64 | -4.22 | 0.36 | 0.27 | -5.78 | 6555.00% | -614.00% | -3384.00% | — | -0.10 | -40.09% | — | 0.00% | — | — | — | — | — |
About SkyWater Technology, Inc.
SkyWater Technology, Inc., together with its subsidiaries, provides semiconductor development and manufacturing services. The company offers engineering and process development support services to co-create technologies with customers; and semiconductor manufacturing services for various silicon-based analog and mixed-signal, power discrete, microelectromechanical systems, and rad-hard integrated circuits. It serves customers operating in the computation, aerospace and defense, automotive and transportation, bio-health, consumer, and industrial/internet of things industries. The company was incorporated in 2017 and is headquartered in Bloomington, Minnesota.
- CEO
- Thomas J. Sonderman
- Employees
- 702
- Beta
- 3.51
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12,481.82 ÷ $31.99) − 1 = +38,917.88% (DCF, example).