Diodes Incorporated logo DIOD - Diodes Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 9
HOLD 4
SELL 0
STRONG
SELL
0
| PRICE TARGET: $120.00 DETAILS
HIGH: $120.00
LOW: $120.00
MEDIAN: $120.00
CONSENSUS: $120.00
UPSIDE: 20.42%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Mild
Trading 8.6% above fair value
Current Price $99.65
Bear Case $70.47 29.3% downside ($70.47 - $99.65) / $99.65 = -29.3% $4.91 × 12x + net cash
Fair Value $91.75 7.9% downside ($91.75 - $99.65) / $99.65 = -7.9% $4.91 × 16x + net cash
Bull Case $113.03 13.4% upside ($113.03 - $99.65) / $99.65 = 13.4% $4.91 × 20x + net cash

Adjust Assumptions

16.0x
4.91$

Key Value Driver

Through-cycle normalized EPS ($4.91)

Implied Market Multiple 20.3x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $120.00 from 13 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $91.75 per share.

Warnings

Price-to-book value of 2.8x 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 $120.00 (from 13 analysts). Our estimate is 29% 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