Semtech Corporation logo SMTC - Semtech Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 27
HOLD 5
SELL 0
STRONG
SELL
0
| PRICE TARGET: $210.36 DETAILS
HIGH: $300.00
LOW: $155.00
MEDIAN: $202.50
CONSENSUS: $210.36
UPSIDE: 44.81%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 80% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 352.3% above fair value
Current Price $145.26
Bear Case $21.54 85.2% downside ($21.54 - $145.26) / $145.26 = -85.2% 7% stage 1 growth, 12% discount
Fair Value $32.12 77.9% downside ($32.12 - $145.26) / $145.26 = -77.9% 12% stage 1 growth, 12% discount
Bull Case $43.08 70.3% downside ($43.08 - $145.26) / $145.26 = -70.3% 16% stage 1 growth, 12% discount

Adjust Assumptions

12.3%
12.0%
3.0%

Key Value Driver

FCF growth rate (12% base case)

Terminal Value % of EV 36%
Implied Market Multiple 93.4x
Market is pricing in (growth) 31.9% vs our 12.3% base

Plain-Language Summary

Using a two-stage FCF DCF with 12% growth decelerating over 15 years, discounted at 12%, the base-case intrinsic value is $32.12 per share.

Analyst Consensus (External Reference)

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

Average Target (32 analysts) $210.36
Analyst Range $155.00 – $300.00
Divergence from AlphaVal 85%

Warnings

Wall Street's average price target is $210.36 (from 32 analysts). Our estimate is 85% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions