FormFactor, Inc. logo FORM - FormFactor, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 10
HOLD 8
SELL 1
STRONG
SELL
0
| PRICE TARGET: $150.50 DETAILS
HIGH: $175.00
LOW: $118.00
MEDIAN: $150.00
CONSENSUS: $150.50
UPSIDE: 30.93%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 707.2% above fair value
Current Price $114.95
Bear Case $10.68 90.7% downside ($10.68 - $114.95) / $114.95 = -90.7% $0.89 × 12x
Fair Value $14.24 87.6% downside ($14.24 - $114.95) / $114.95 = -87.6% $0.89 × 16x
Bull Case $17.80 84.5% downside ($17.80 - $114.95) / $114.95 = -84.5% $0.89 × 20x

Adjust Assumptions

16.0x
0.89$

Key Value Driver

Through-cycle normalized EPS ($0.89)

Implied Market Multiple 129.2x

Plain-Language Summary

Using 7-year normalized EPS of $0.89 at a 16x cycle multiple, the base-case value is $14.24 per share. P/TBV cross-check: 11.2x.

Analyst Consensus (External Reference)

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

Average Target (19 analysts) $150.50
Analyst Range $118.00 – $175.00
Divergence from AlphaVal 91%

Warnings

Price-to-book value of 11.2x 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 $150.50 (from 19 analysts). Our estimate is 91% 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