indie Semiconductor Inc
NASDAQ:INDI

Watchlist Manager
indie Semiconductor Inc Logo
indie Semiconductor Inc
NASDAQ:INDI
Watchlist
Price: 3.66 USD -1.08%
Market Cap: 803.8m USD

Relative Value

The Relative Value of one INDI stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.66 USD, indie Semiconductor Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

INDI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
56
Median 3Y
4.2
Median 5Y
6.7
Industry
3.5
Forward
3.3
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-10
Industry
30.7
Forward
-11.9
vs History
vs Industry
Median 3Y
-12.2
Median 5Y
-13.7
Industry
19.7
vs History
31
vs Industry
48
Median 3Y
7.3
Median 5Y
-7.7
Industry
26
vs History
63
vs Industry
74
Median 3Y
2.3
Median 5Y
2.4
Industry
2.7
vs History
71
vs Industry
47
Median 3Y
4.6
Median 5Y
6.2
Industry
3.8
Forward
4.2
vs History
71
vs Industry
59
Median 3Y
11.3
Median 5Y
14.8
Industry
12.5
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-9.1
Industry
19.3
Forward
-19.3
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-7.3
Industry
25.9
Forward
-12.8
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
-13.1
Industry
19.7
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-11.3
Industry
25.4
vs History
71
vs Industry
72
Median 3Y
1.5
Median 5Y
1.8
Industry
2.2

Multiples Across Competitors

INDI Competitors Multiples
indie Semiconductor Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
indie Semiconductor Inc
NASDAQ:INDI
739.3m USD 3.4 -5.1 -8.4 -6.3
US
NVIDIA Corp
NASDAQ:NVDA
4.6T USD 24.5 46.4 40.2 41.1
US
Broadcom Inc
NASDAQ:AVGO
1.6T USD 25.2 69.7 47.4 63.4
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
43.3T TWD 11.9 27.3 16.6 23.1
US
Advanced Micro Devices Inc
NASDAQ:AMD
362.6B USD 11.3 109.7 61.5 127.2
US
Micron Technology Inc
NASDAQ:MU
353.5B USD 8.4 29.7 15.9 25.8
KR
SK Hynix Inc
KRX:000660
480.6T KRW 5.7 13.5 9.5 13
US
Qualcomm Inc
NASDAQ:QCOM
190.2B USD 4.3 34.3 13.9 15.7
US
Intel Corp
NASDAQ:INTC
189.2B USD 3.5 955.4 18 -1 945
US
Texas Instruments Inc
NASDAQ:TXN
164.4B USD 9.5 32.8 21.9 28.7
US
Analog Devices Inc
NASDAQ:ADI
136.7B USD 12.4 60.3 28.3 47.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
indie Semiconductor Inc
NASDAQ:INDI
Average EV/EBITDA: 27.3
Negative Multiple: -8.4
N/A N/A
US
NVIDIA Corp
NASDAQ:NVDA
40.2
51%
0.8
US
Broadcom Inc
NASDAQ:AVGO
47.4
45%
1.1
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
16.6
26%
0.6
US
Advanced Micro Devices Inc
NASDAQ:AMD
61.5
50%
1.2
US
Micron Technology Inc
NASDAQ:MU
15.9
57%
0.3
KR
SK Hynix Inc
KRX:000660
9.5
43%
0.2
US
Qualcomm Inc
NASDAQ:QCOM
13.9
8%
1.7
US
Intel Corp
NASDAQ:INTC
18
48%
0.4
US
Texas Instruments Inc
NASDAQ:TXN
21.9
16%
1.4
US
Analog Devices Inc
NASDAQ:ADI
28.3
20%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
indie Semiconductor Inc
NASDAQ:INDI
Average EV/EBIT: 42.8
Negative Multiple: -6.3
N/A N/A
US
NVIDIA Corp
NASDAQ:NVDA
41.1
51%
0.8
US
Broadcom Inc
NASDAQ:AVGO
63.4
55%
1.2
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
23.1
29%
0.8
US
Advanced Micro Devices Inc
NASDAQ:AMD
127.2
111%
1.1
US
Micron Technology Inc
NASDAQ:MU
25.8
75%
0.3
KR
SK Hynix Inc
KRX:000660
13
52%
0.3
US
Qualcomm Inc
NASDAQ:QCOM
15.7
8%
2
US
Intel Corp
NASDAQ:INTC
Negative Multiple: -1 945 N/A N/A
US
Texas Instruments Inc
NASDAQ:TXN
28.7
16%
1.8
US
Analog Devices Inc
NASDAQ:ADI
47.2
34%
1.4