indie Semiconductor, Inc.

indie Semiconductor, Inc.

INDIยทNASDAQ

$5.10

-4.3%
TechnologySemiconductors

indie Semiconductor, Inc. provides automotive semiconductors and software solutions for advanced driver assistance systems, connected car, user experience, and electrification applications. It offers devices for a multitude of automotive applications spanning ultrasound for parking assistance, in cabin wireless charging, infotainment and LED lighting for enhancing the user experience, and telematics and cloud access for connectivity; and photonic components on various technology platforms, including fiber bragg gratings, low noise lasers, athermal and tunable packaging, photonic integration, and low noise and high-speed electronics for the laser systems, optical sensing, and optical communication markets. The company was incorporated in 2007 and is headquartered in Aliso Viejo, California.

At a Glance

Live Snapshot
Market Cap$1.08B
EPS-0.7200
P/E Ratio-4.89
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -4.9).

Valuation inputs: P/E -4.9, earnings yield N/A, momentum -4.3%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -40.4%, ROIC -18.2%).

Profitability stack: net margin -66.2%, ROE -40.4%, ROIC -18.2%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +54.5%, momentum -4.3%, net margin -66.2%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

indi

indie Semiconductor, Inc. Market vs Earnings Trajectory

INDI ยท NASDAQ

Loading price and EPS data...

indie Semiconductor, Inc.

indie Semiconductor, Inc. Fair Value Envelope

INDI ยท NASDAQ

Our analysis suggests that INDI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.1, this represents a potential HIDDEN relative to our calculated worth for indie Semiconductor, Inc..

Intrinsic Value
Current Price: $5.1
3Y+95.0%
5Y-8.0%
10Y+649.0%
3Y+96.0%
5Y+861.0%
10Y+657.0%
3Y+232.0%
5Y+48.0%
10Y+1311.0%
3Y-24.0%
5Y+176.0%
10Y+298.0%
3Y-13.0%
5Y+232.0%
10Y+368.0%
3Y+39.0%
5Y+2294.0%
10Y+1924.0%
indie Semiconductor, Inc.

indie Semiconductor, Inc. Profit Bridge

INDI ยท NASDAQ
Revenue217.39M
Cost of Goods Sold (129.83M)
Gross Profit87.57M
Operating Expenses (231.78M)
Operating Income-144.21M
Interest Expense (17.64M)
Other Income/Expense-10.49M
Pretax Income-154.71M
Income Tax (-3.01M)
Net Income-143.97M
Net Income
-143.97M

Profitability Analysis

Gross Margin

40.3%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

-66.3%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-66.2%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

40.28%
Gross Profit Margin
-3%
3Y-11.0%
5Y-5.0%
10Y+20.0%
-66.34%
Operating Profit Margin
-15%
3Y-38.0%
5Y-22.0%
10Y+125.0%
-66.23%
Net Profit Margin
8%
3Y+69.0%
5Y-85.0%
10Y+86.0%
-40.35%
Return on Equity
27%
3Y+191.0%
5Y-146.0%
10Y-58.0%
-17.12%
Return on Assets
22%
3Y+138.0%
5Y-94.0%
10Y-30.0%
-18.21%
Return on Invested Capital
-5%
3Y-13.0%
5Y-174.0%
10Y-23.0%
INDI

indie Semiconductor, Inc. Cash Conversion Engine

INDI ยท NASDAQ
Net Income-144.19M
Depreciation & Amortization43.06M
Stock-Based Compensation67.24M
Change in Working Capital-12.21M
Others-7.14M
Capital Expenditures-14.34M
Free Cash Flow-72.94M

Cash Flow Quality Analysis

FCF Conversion Rate

50.6%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

-24.5%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

0.0%

Flat FCF growth. Stable but not expandingโ€”monitor for signs of business maturity or temporary headwinds.

Working Capital Impact

-$12.21M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Working capital strain: Significant cash tied up in operations. Monitor receivables collection, inventory turns, and payment terms to optimize cash conversion cycle.

indi

indie Semiconductor, Inc. Funding & Solvency Profile

INDI ยท NASDAQ
Cash & Cash Equivalents174.43M
Net Receivables64.45M
Inventory57.04M
Other Current Assets31.24M
Total Current Assets327 M
Property, Plant & Equipment57.80M
Goodwill & Intangible Assets475.99M
Long-Term Investments0.00
Other Non-Current Assets8.62M
Total Non-Current Assets66 M
Total Assets
869.56M

Financial Health Analysis

Current Ratio

4.11x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

1.49x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

248 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

38% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

indi

indie Semiconductor, Inc. Street Expectations Map

INDI ยท NASDAQ

Wall Street analysts project that INDI stock may see slight declines over the coming 12 months. The consensus 1-year price target stands at 4.75, with estimates ranging from a low of 4.75 to a high of 4.75.

Lowest Target
4.75
-6.86%
Consensus Target
4.75
-6.86%
Highest Target
4.75
-6.86%

The consensus 1-year price target stands at 4.75, with estimates ranging from a low of 4.75 to a high of 4.75.

Analyst Consensus Analysis

Upside Potential

-6.9%

Downside risk. Current price above analyst targets indicates potential overvaluation. Exercise caution and review catalysts.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Risk-Reward Profile

1.00x

Balanced risk-reward. Upside and downside potential relatively symmetric. Suitable for moderate risk tolerance with conviction in thesis.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

indi

indie Semiconductor, Inc. Insider Positioning

INDI ยท NASDAQ

During the last 12 months, insiders have sold $8.12M worth of INDI shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

1.4M

5.53M

Net Activity

-5.5M

-$5.53M

3-6 Months

Bought

0

0.00

Sold

147.7K

596.75K

Net Activity

-597K

-$597K

6-9 Months

Bought

0

0.00

Sold

526.6K

2.00M

Net Activity

-2.0M

-$2.00M

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
AI

Aoki Ichiro

Director, Officer: President

1.8M sharesโ€ข27 transactions

$7.01M

2
MD

Mcclymont Donald

Director, Officer: Chief Executive Officer

168.4K sharesโ€ข3 transactions

$617K

3
WN

Wu Naixi

Officer: Chief Financial Officer

95.3K sharesโ€ข9 transactions

$313K

4
WM

Wittmann Michael

Officer: Chief Operating Officer

55.6K sharesโ€ข5 transactions

$189K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $8.12M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$5.53M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

4 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.00%
Dividend Yield
3Y-
5Y-
10Y-
ย 

indi Dividend History

INDI
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%