Diodes Incorporated logo DIOD - Diodes Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 9
HOLD 4
SELL 0
STRONG
SELL
0
| PRICE TARGET: $192.00 DETAILS
HIGH: $192.00
LOW: $192.00
MEDIAN: $192.00
CONSENSUS: $192.00
UPSIDE: 120.36%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Mild
Trading 10.9% above fair value
Current Price $87.13
Bear Case $58.92 32.4% downside ($58.92 - $87.13) / $87.13 = -32.4% $4.91 × 12x
Fair Value $78.56 9.8% downside ($78.56 - $87.13) / $87.13 = -9.8% $4.91 × 16x
Bull Case $98.20 12.7% upside ($98.20 - $87.13) / $87.13 = 12.7% $4.91 × 20x

Adjust Assumptions

16.0x
4.91$

Key Value Driver

Through-cycle normalized EPS ($4.91)

Implied Market Multiple 17.7x

Plain-Language Summary

Using 7-year normalized EPS of $4.91 at a 16x cycle multiple, the base-case value is $78.56 per share. P/TBV cross-check: 2.4x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (13 analysts) $192.00
Analyst Range $192.00 – $192.00
Divergence from AlphaVal 59%

Warnings

Price-to-book value of 2.4x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $192.00 (from 13 analysts). Our estimate is 59% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing