FormFactor, Inc. logo FORM - FormFactor, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 10
HOLD 8
SELL 1
STRONG
SELL
0
| PRICE TARGET: $144.00 DETAILS
HIGH: $175.00
LOW: $100.00
MEDIAN: $150.00
CONSENSUS: $144.00
UPSIDE: 63.21%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 80.5% above fair value
Current Price $88.23
Bear Case $38.77 56.1% downside ($38.77 - $88.23) / $88.23 = -56.1% $0.89 × 12x + net cash
Fair Value $48.89 44.6% downside ($48.89 - $88.23) / $88.23 = -44.6% $0.89 × 16x + net cash
Bull Case $59.02 33.1% downside ($59.02 - $88.23) / $88.23 = -33.1% $0.89 × 20x + net cash

Adjust Assumptions

16.0x
0.89$

Key Value Driver

Through-cycle normalized EPS ($0.89)

Implied Market Multiple 99.1x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $144.00 from 19 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $48.89 per share.

Warnings

Price-to-book value of 8.6x 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 $144.00 (from 19 analysts). Our estimate is 88% 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