
X Fab Silicon Foundries EV
PAR:XFAB

Intrinsic Value
The intrinsic value of one
XFAB
stock under the Base Case scenario is
10.372
EUR.
Compared to the current market price of 4.046 EUR,
X Fab Silicon Foundries EV
is
Undervalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
X Fab Silicon Foundries EV
Fundamental Analysis


Revenue & Expenses Breakdown
X Fab Silicon Foundries EV
Balance Sheet Decomposition
X Fab Silicon Foundries EV
Current Assets | 681.6m |
Cash & Short-Term Investments | 215.8m |
Receivables | 116.6m |
Other Current Assets | 349.2m |
Non-Current Assets | 1.2B |
Long-Term Investments | 7.4m |
PP&E | 1.1B |
Intangibles | 6.3m |
Other Non-Current Assets | 66.8m |
Free Cash Flow Analysis
X Fab Silicon Foundries EV
USD | |
Free Cash Flow | USD |
Earnings Waterfall
X Fab Silicon Foundries EV
Revenue
|
816.4m
USD
|
Cost of Revenue
|
-649.4m
USD
|
Gross Profit
|
167m
USD
|
Operating Expenses
|
-85.4m
USD
|
Operating Income
|
81.6m
USD
|
Other Expenses
|
-20m
USD
|
Net Income
|
61.5m
USD
|
XFAB Profitability Score
Profitability Due Diligence
X Fab Silicon Foundries EV's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
X Fab Silicon Foundries EV's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
XFAB Solvency Score
Solvency Due Diligence
X Fab Silicon Foundries EV's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
X Fab Silicon Foundries EV's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XFAB Price Targets Summary
X Fab Silicon Foundries EV
According to Wall Street analysts, the average 1-year price target for
XFAB
is 6.392 EUR
with a low forecast of 5.05 EUR and a high forecast of 7.35 EUR.
Dividends
Current shareholder yield for XFAB 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
XFAB
stock under the Base Case scenario is
10.372
EUR.
Compared to the current market price of 4.046 EUR,
X Fab Silicon Foundries EV
is
Undervalued by 61%.