Brooks Automation Inc
LSE:0HQ1
Intrinsic Value
The intrinsic value of one 0HQ1 stock under the Base Case scenario is 0.44 USD. Compared to the current market price of 35.88 USD, Brooks Automation Inc is Overvalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Brooks Automation Inc
Fundamental Analysis
Brooks Automation’s heavy reliance on semiconductor capital spending exposes it to pronounced cyclicality; a downturn in wafer-fab equipment spending or capacity expansions could weaken near-term revenues more severely than rivals diversified beyond semiconductors.
Brooks Automation’s dominant position in wafer handling equipment benefits from long-standing relationships with top semiconductor manufacturers, giving it a first-mover advantage in next-generation materials and manufacturing technologies.

Revenue & Expenses Breakdown
Brooks Automation Inc
Balance Sheet Decomposition
Brooks Automation Inc
Current Assets | 846.3m |
Cash & Short-Term Investments | 463.4m |
Receivables | 155m |
Other Current Assets | 227.8m |
Non-Current Assets | 1.2B |
Long-Term Investments | 29.5m |
PP&E | 210.1m |
Intangibles | 788.7m |
Other Non-Current Assets | 166.5m |
Free Cash Flow Analysis
Brooks Automation Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Brooks Automation Inc
Revenue
|
649.5m
USD
|
Cost of Revenue
|
-379m
USD
|
Gross Profit
|
270.5m
USD
|
Operating Expenses
|
-328.8m
USD
|
Operating Income
|
-58.3m
USD
|
Other Expenses
|
-103.5m
USD
|
Net Income
|
-161.8m
USD
|
0HQ1 Profitability Score
Profitability Due Diligence
Brooks Automation Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Brooks Automation Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
0HQ1 Solvency Score
Solvency Due Diligence
Brooks Automation Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Brooks Automation Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
0HQ1 Price Targets Summary
Brooks Automation Inc
According to Wall Street analysts, the average 1-year price target for 0HQ1 is 54.95 USD with a low forecast of 37.59 USD and a high forecast of 81.25 USD.
Dividends
Current shareholder yield for 0HQ1 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 0HQ1 stock under the Base Case scenario is 0.44 USD.
Compared to the current market price of 35.88 USD, Brooks Automation Inc is Overvalued by 99%.