DCF Tool


Ultra Clean Hldgs Inc – Semiconductor and Related Device Manufacturing
for over two decades, uct has been a trusted partner for high-value, complex systems integration. we are a global leader in the design, engineering and manufacture of critical subsystems and turnkey solutions for a variety of industries. uct provides original equipment manufacturers with a broad array of services including design, engineering, system assembly, testing, and global supply chain management. as your global outsourcing partner, uct provides seamless new product introduction, efficient transition to full production, proven quality and delivery performance, as well as cost and cycle-time reductions.
Analysis Results
Intrinsic Value $204.96
Latest Price $28.63
Relative Value 86% undervalued
Thoughts on this result? Let us know.
Cash Flow (Millions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 29.6%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 9.6%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 29.6%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2023 323 295
2024 419 349
2025 543 412
2026 703 487
2027 911 576
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 12200 million. This corresponds to a present value of 7060 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 2120 million. Adding in the terminal value gives a total present value of 9180 million.

There are presently 44.8 million outstanding shares, so the intrinsic value per share is 204.96.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,098,800,000
Current Cash 358,800,000
Current Liabilities 389,200,000
Current Debt 20,800,000
Non-Cash Working Capital (NCWC) 371,600,000
Change in NCWC 148,000,000
EBIT 197,800,000
Tax Provision 37,900,000
Depreciation and Amortization 68,400,000
Capital Expenditure -100,100,000
Unlevered Free Cash Flow 229,200,566
Current Assets 1,137,100,000
Current Cash 466,500,000
Current Liabilities 469,100,000
Current Debt 22,100,000
Non-Cash Working Capital (NCWC) 223,600,000
Change in NCWC 72,600,000
EBIT 185,700,000
Tax Provision 27,900,000
Depreciation and Amortization 67,500,000
Capital Expenditure -59,300,000
Unlevered Free Cash Flow 232,922,359
Current Assets 545,100,000
Current Cash 200,300,000
Current Liabilities 201,200,000
Current Debt 7,400,000
Non-Cash Working Capital (NCWC) 151,000,000
Change in NCWC 48,300,000
EBIT 121,400,000
Tax Provision 19,300,000
Depreciation and Amortization 44,800,000
Capital Expenditure -36,400,000
Unlevered Free Cash Flow 154,599,297
Current Assets 467,000,000
Current Cash 162,500,000
Current Liabilities 210,600,000
Current Debt 8,800,000
Non-Cash Working Capital (NCWC) 102,700,000
Change in NCWC -86,453,000
EBIT 29,900,000
Tax Provision 10,000,000
Depreciation and Amortization 41,600,000
Capital Expenditure -26,300,000
Unlevered Free Cash Flow -51,253,000
Current Assets 462,925,000
Current Cash 144,145,000
Current Liabilities 139,298,000
Current Debt 9,671,000
Non-Cash Working Capital (NCWC) 189,153,000
Change in NCWC 44,977,000
EBIT 60,704,000
Tax Provision 15,319,000
Depreciation and Amortization 21,115,000
Capital Expenditure -26,152,000
Unlevered Free Cash Flow 82,852,529
Current Assets 407,448,000
Current Cash 68,306,000
Current Liabilities 207,347,000
Current Debt 12,381,000
Non-Cash Working Capital (NCWC) 144,176,000
Change in NCWC 43,433,000
EBIT 89,397,000
Tax Provision 11,857,000
Depreciation and Amortization 10,712,000
Capital Expenditure -16,149,000
Unlevered Free Cash Flow 115,201,191
Current Assets 237,450,000
Current Cash 52,465,000
Current Liabilities 101,061,000
Current Debt 16,819,000
Non-Cash Working Capital (NCWC) 100,743,000
Change in NCWC 12,674,000
EBIT 22,391,000
Tax Provision 8,896,000
Depreciation and Amortization 11,739,000
Capital Expenditure -7,278,000
Unlevered Free Cash Flow 29,012,972
Current Assets 190,139,000
Current Cash 50,103,000
Current Liabilities 64,711,000
Current Debt 12,744,000
Non-Cash Working Capital (NCWC) 88,069,000
Change in NCWC 15,246,000
EBIT 5,841,000
Tax Provision 14,339,000
Depreciation and Amortization 10,940,000
Capital Expenditure -10,152,000
Unlevered Free Cash Flow 7,536,000
Current Assets 208,447,000
Current Cash 78,997,000
Current Liabilities 66,168,000
Current Debt 9,541,000
Non-Cash Working Capital (NCWC) 72,823,000
Change in NCWC -4,882,000
EBIT 18,184,000
Tax Provision 4,973,000
Depreciation and Amortization 7,888,000
Capital Expenditure -5,334,000
Unlevered Free Cash Flow 10,318,398
Current Assets 200,459,000
Current Cash 60,415,000
Current Liabilities 100,044,000
Current Debt 37,705,000
Non-Cash Working Capital (NCWC) 77,705,000
Change in NCWC -2,573,000
EBIT 15,908,000
Tax Provision 2,175,000
Depreciation and Amortization 9,113,000
Capital Expenditure -2,963,000
Unlevered Free Cash Flow 16,738,758
Current Assets 165,119,000
Current Cash 54,311,000
Current Liabilities 79,236,000
Current Debt 48,706,000
Non-Cash Working Capital (NCWC) 80,278,000
Change in NCWC 12,124,000
EBIT 10,776,000
Tax Provision 1,544,000
Depreciation and Amortization 6,981,000
Capital Expenditure -609,000
Unlevered Free Cash Flow 26,787,582

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.