
Siltronic AG
XETRA:WAF

Intrinsic Value
The intrinsic value of one
WAF
stock under the Base Case scenario is
75.64
EUR.
Compared to the current market price of 39.56 EUR,
Siltronic AG
is
Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Siltronic AG
Fundamental Analysis


Revenue & Expenses Breakdown
Siltronic AG
Balance Sheet Decomposition
Siltronic AG
Current Assets | 1.1B |
Cash & Short-Term Investments | 594.8m |
Receivables | 167.4m |
Other Current Assets | 360.2m |
Non-Current Assets | 3.8B |
Long-Term Investments | 2.7m |
PP&E | 3.8B |
Intangibles | 37.7m |
Other Non-Current Assets | 24.5m |
Free Cash Flow Analysis
Siltronic AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Siltronic AG
Revenue
|
1.4B
EUR
|
Cost of Revenue
|
-1.2B
EUR
|
Gross Profit
|
260.2m
EUR
|
Operating Expenses
|
-156m
EUR
|
Operating Income
|
104.2m
EUR
|
Other Expenses
|
-64.5m
EUR
|
Net Income
|
39.7m
EUR
|
WAF Profitability Score
Profitability Due Diligence
Siltronic AG's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Siltronic AG's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
WAF Solvency Score
Solvency Due Diligence
Siltronic AG's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Siltronic AG's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WAF Price Targets Summary
Siltronic AG
According to Wall Street analysts, the average 1-year price target for
WAF
is 52.41 EUR
with a low forecast of 35.35 EUR and a high forecast of 84 EUR.
Dividends
Current shareholder yield for WAF 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
WAF
stock under the Base Case scenario is
75.64
EUR.
Compared to the current market price of 39.56 EUR,
Siltronic AG
is
Undervalued by 48%.