ACLS - NASDAQ
Axcelis Technologies, Inc.
$159.19
+0.91%Axcelis Technologies, Inc. designs, manufactures, and services ion implantation and other processing equipment used in the fabrication of semiconductor chips in the United States, Europe, and Asia. The company offers high energy, high current, and medium current implanters for various application requirements. It also provides aftermarket lifecycle products and services, including used tools, spare parts, equipment upgrades, maintenance services, and customer training. It sells its equipment and services to semiconductor chip manufacturers through its direct sales force. The company was founded in 1978 and is headquartered in Beverly, Massachusetts.
At a Glance
Live SnapshotAxcelis Technologies, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $98.4M | $81.9M | $68.1M | $56.7M | $47.1M | $39.2M | $32.6M | $27.1M | $22.6M | $18.8M |
| Maintenance CapEx | -$1.9M | -$1.6M | -$1.3M | -$1.1M | -$899.9K | -$748.6K | -$622.8K | -$518.1K | -$431.0K | -$358.5K |
| Owner Earnings | $96.5M | $80.3M | $66.8M | $55.6M | $46.2M | $38.5M | $32.0M | $26.6M | $22.1M | $18.4M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $89.4M | $68.8M | $53.0M | $40.8M | $31.5M | $24.2M | $18.7M | $14.4M | $11.1M | $8.5M |
Related Guides
Continue your ACLS research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.