ICHOR HOLDINGS, LTD. (ICHR)

Semiconductors & Related Devices

Latest Price

$51.09

TTM P/E

Normalized P/E

Div Yield

Book Value

24.73

P/B Ratio

2.07

Valuation metrics

Norm. op. income: $15M (median of 7yr)

Tax rate: 5%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$3.40

93% downside

Base FCF: $10M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$0.53

99% downside