SEMTECH CORPORATION

SMTC

CIK 0000088941 · Quarterly mode · latest period FY2026 (Q4) (ending 2026-01-25) · sourced from SEC EDGAR

At a glance · FY2026 (Q4)

Revenue
$274M
↑+9.3% +$23Mvs FY2025 (Q4)
Operating Income
$27M
↑+27.3% +$6Mvs FY2025 (Q4)
Net Income
$3M
Gross Profit
$138M
↑+6.0% +$8Mvs FY2025 (Q4)

Quality Score

Quality score

6-dimension fundamental snapshot · latest annual filed values · S&P 500 calibration

Average
52/100
  • Profitability
    0ROIC 2.5% (10% = solid, 20%+ = moat)
  • Liquidity
    94Current Ratio 2.37 (above 1.5 = solid)
  • Leverage
    55D/E 0.89 (under 0.5 = conservative)
  • Efficiency
    42Asset Turnover 0.74x (1.0+ = capital-efficient)
  • Growth
    48Revenue YoY +9.3% (10% = solid, 25%+ = elite)
  • Margin Trend
    71Op Margin 11.6% · trend +1.3pts (4Q avg vs prior 4Q)

Calibrated to S&P 500 medians. Each sub-score is computed from a single CFA-grade ratio (Profitability = ROIC, Liquidity = Current Ratio, Leverage = D/E, Efficiency = Asset Turnover, Growth = Revenue YoY, Margin Trend = 4Q operating-margin avg vs prior 4Q). Overall = simple mean.

DCF intrinsic value

DCF intrinsic value

two-stage Gordon model

Project SMTC's free cash flow forward, discount back at your hurdle rate, divide by diluted shares. Edit the assumptions to see how sensitive the intrinsic value is.

20%

Trailing 3-yr CAGR was 20.3%

10%

10% is a common all-equity benchmark for US large-caps

2.5%

Should be ≤ long-run GDP growth (~2.5% nominal)

5

5-year explicit projection + perpetuity terminal

Intrinsic value per share
$53.63
Total enterprise IV
$4.74B
Diluted shares
0.09B
Terminal PV
$3.62B (76% of total)
Year-5 FCF
$426M
YearProjected FCFDiscounted PV
+1$206M$187M
+2$247M$204M
+3$296M$223M
+4$355M$243M
+5$426M$265M
Terminal$5.83B$3.62B

DCF outputs are HIGHLY sensitive to growth + WACC assumptions. A 1pp WACC change can shift IV by 20%+. Use this as a sanity-check vs market price, not a target — and always cross-check the underlying FCF source (EDGAR cashflow statement, latest annual). Margin of safety convention: 30-50% discount to IV before buying.

Capital allocation · trailing 4 quarters

how the company spent its cash
Capex (TTM)
$10M
investment in PP&E
Stock buybacks (TTM)
share count reduction
Stock-based comp (TTM)
$58M
non-cash dilution

Balance sheet · 2026-01-25

latest filed snapshot
Total assets
$1.41B
everything owned
Stockholders' equity
$550M
shareholder claim
Net debt
$296M
LT debt minus cash

Recent performance · 67 quarters

Revenue↑+9.3% +$23M
$274M
Net Income↑+62.3% +$5M
$-3M
Free Cash Flow↑+91.4% +$28M
$59M
Operating Margin↑+4.1pts
11.6%

Drill down