Silicon Investor (SI) -- The First Internet Community

STOCKTALK

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor. We ask that you disable ad blocking while on Silicon Investor in the best interests of our community. If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.

Technology Stocks : Cohu, Inc. (COHU) -- Ignore unavailable to you. Want to Upgrade?

To: Johnny Canuck who wrote (7792)	6/5/2025 2:09:22 AM
From: Johnny Canuck	Read Replies (1) \| Respond to of 7822

So AI voodoo magic on a discounted cashflow model of COHU >>>>>>>>>>>>>>> What is the discounted cashflow valuation of COHU based on the results of the last 3 years? Based on the latest available data and DCF modeling, the discounted cash flow (DCF) valuation of Cohu, Inc. (COHU)—using the results of the last three years—yields a fair value of approximately $14.79 per share. Key Points from the DCF Analysis Revenue Trend: Cohu’s revenue has declined significantly over the last three years, from $812.8 million in 2022 to $401.8 million in 2024. Profitability: The company reported negative EBITDA and net income in 2024, reflecting current operational challenges. DCF Assumptions: The model uses a weighted average cost of capital (WACC) of about 11% and projects continued revenue contraction before stabilizing, with a long-term growth rate of 3.5%. Enterprise and Equity Value: The DCF model calculates an enterprise value of $506 million, subtracts net debt, and divides by roughly 47 million diluted shares outstanding to reach the per-share equity value. Result: The resulting intrinsic value is $14.79 per share, which is below the current market price of around $17.73 as of May 2025. Summary Table Metric Value DCF Fair Value (per share) $14.79 Current Market Price (May 2025) $17.73 Revenue (2024) $401.8 million Net Income (2024) -$69.8 million WACC ~11% Terminal Growth Rate 3.5% Conclusion: The DCF valuation for Cohu, Inc. (COHU), based on the last three years of results, is $14.79 per share. This suggests the stock may be trading above its fundamental intrinsic value, reflecting the company’s recent financial headwinds and projected slow recovery.