
Silicom Ltd
NASDAQ:SILC

Intrinsic Value
The intrinsic value of one
SILC
stock under the Base Case scenario is
6.9176
USD.
Compared to the current market price of 15.5131 USD,
Silicom Ltd
is
Overvalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Silicom Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Silicom Ltd
Balance Sheet Decomposition
Silicom Ltd
Current Assets | 131.4m |
Cash & Short-Term Investments | 72.1m |
Receivables | 19.4m |
Other Current Assets | 39.9m |
Non-Current Assets | 18.3m |
Long-Term Investments | 4.9m |
PP&E | 9.6m |
Intangibles | 2.3m |
Other Non-Current Assets | 1.4m |
Free Cash Flow Analysis
Silicom Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Silicom Ltd
Revenue
|
58.1m
USD
|
Cost of Revenue
|
-41.3m
USD
|
Gross Profit
|
16.8m
USD
|
Operating Expenses
|
-29.9m
USD
|
Operating Income
|
-13m
USD
|
Other Expenses
|
-52k
USD
|
Net Income
|
-13.1m
USD
|
SILC Profitability Score
Profitability Due Diligence
Silicom Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Score
Silicom Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
SILC Solvency Score
Solvency Due Diligence
Silicom Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Silicom Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SILC Price Targets Summary
Silicom Ltd
Dividends
Current shareholder yield for SILC 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
SILC
stock under the Base Case scenario is
6.9176
USD.
Compared to the current market price of 15.5131 USD,
Silicom Ltd
is
Overvalued by 55%.