
BE Semiconductor Industries NV
AEX:BESI

Intrinsic Value
The intrinsic value of one
BESI
stock under the Base Case scenario is
125.77
EUR.
Compared to the current market price of 105.9 EUR,
BE Semiconductor Industries NV
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
BE Semiconductor Industries NV
Fundamental Analysis


Revenue & Expenses Breakdown
BE Semiconductor Industries NV
Balance Sheet Decomposition
BE Semiconductor Industries NV
Current Assets | 998.4m |
Cash & Short-Term Investments | 672.3m |
Receivables | 217.6m |
Other Current Assets | 108.5m |
Non-Current Assets | 236.1m |
Long-Term Investments | 764k |
PP&E | 60.5m |
Intangibles | 142.7m |
Other Non-Current Assets | 32.1m |
Free Cash Flow Analysis
BE Semiconductor Industries NV
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
BE Semiconductor Industries NV
Revenue
|
607.5m
EUR
|
Cost of Revenue
|
-211.5m
EUR
|
Gross Profit
|
395.9m
EUR
|
Operating Expenses
|
-200.4m
EUR
|
Operating Income
|
195.6m
EUR
|
Other Expenses
|
-13.6m
EUR
|
Net Income
|
182m
EUR
|
BESI Profitability Score
Profitability Due Diligence
BE Semiconductor Industries NV's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Score
BE Semiconductor Industries NV's profitability score is 77/100. The higher the profitability score, the more profitable the company is.
BESI Solvency Score
Solvency Due Diligence
BE Semiconductor Industries NV's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
BE Semiconductor Industries NV's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BESI Price Targets Summary
BE Semiconductor Industries NV
According to Wall Street analysts, the average 1-year price target for
BESI
is 144.7 EUR
with a low forecast of 95.95 EUR and a high forecast of 194.25 EUR.
Dividends
Current shareholder yield for BESI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BESI
stock under the Base Case scenario is
125.77
EUR.
Compared to the current market price of 105.9 EUR,
BE Semiconductor Industries NV
is
Undervalued by 16%.