Lattice Semiconductor Corporation

Lattice Semiconductor Corporation

LSCCยทNASDAQ

$154.60

+6.8%
TechnologySemiconductors

Lattice Semiconductor Corporation, together with its subsidiaries, develops and sells semiconductor products in Asia, Europe, and the Americas. The company offers field programmable gate arrays that consist of four product families, including the Certus-NX and ECP, Mach, iCE40, and CrossLink. It also provides video connectivity application specific standard products. In addition, the company licenses its technology portfolio through standard IP and IP core licensing, patent monetization, and IP services. It sells its products directly to end customers, and indirectly through a network of independent manufacturers' representatives and independent distributors. The company primarily serves original equipment manufacturers in the communications and computing, consumer, and industrial and automotive end markets. Lattice Semiconductor Corporation was incorporated in 1983 and is headquartered in Hillsboro, Oregon.

At a Glance

Live Snapshot
Market Cap$21.18B
EPS0.0225
P/E Ratio6871.11
Earnings Date08/03/2026
Lattice Semiconductor Corporation

Lattice Semiconductor Corporation Fair Value Envelope

LSCC ยท NASDAQ

Our analysis suggests that LSCC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $154.6, this represents a potential HIDDEN relative to our calculated worth for Lattice Semiconductor Corporation.

Intrinsic Value
Current Price: $154.6

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

Present Value$5.5B
+ Cash & Equivalents$133.9M
Firm Value$5.6B
- Debt$78.2M
Equity Value$5.5B
/ Shares Outstanding136,786,542B
DCF Value$41
OVERVALUED BY 74%

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
$193.6M
$214.1M
$236.8M
$261.9M
$289.6M
$320.2M
$354.1M
$391.6M
$433.0M
$478.9M
Maintenance CapEx
-$9.4M
-$10.4M
-$11.5M
-$12.7M
-$14.1M
-$15.6M
-$17.2M
-$19.0M
-$21.0M
-$23.3M
Owner Earnings
$184.2M
$203.7M
$225.3M
$249.1M
$275.5M
$304.7M
$336.9M
$372.6M
$412.0M
$455.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$170.6M
$174.7M
$178.8M
$183.1M
$187.5M
$192.0M
$196.6M
$201.3M
$206.1M
$211.0M
Terminal Value represents 65.4% of Enterprise Value