MRAM - NASDAQ
Everspin Technologies, Inc.
$28.57
-5.1%Everspin Technologies, Inc. manufactures and sells magnetoresistive random access memory (MRAM) products in the United States, Hong Kong, Japan, China, Canada, and internationally. It offers Toggle MRAM, spin-transfer torque MRAM, and tunnel magneto resistance sensor products, as well as foundry services for embedded MRAM. The company provides its products for applications, including data center, industrial, medical, automotive/transportation, and aerospace markets. It serves original equipment manufacturers and original design manufacturers through a direct sales channel and a network of representatives and distributors. Everspin Technologies, Inc. was incorporated in 2008 and is headquartered in Chandler, Arizona.
At a Glance
Live SnapshotEverspin 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 | $7.7M | $5.9M | $4.6M | $3.5M | $2.7M | $2.1M | $1.6M | $1.2M | $957.3K | $738.0K |
| Maintenance CapEx | -$1.1M | -$812.7K | -$626.5K | -$482.9K | -$372.3K | -$287.0K | -$221.2K | -$170.5K | -$131.4K | -$101.3K |
| Owner Earnings | $6.6M | $5.1M | $3.9M | $3.0M | $2.3M | $1.8M | $1.4M | $1.1M | $825.9K | $636.6K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $6.1M | $4.4M | $3.1M | $2.2M | $1.6M | $1.1M | $810.9K | $578.8K | $413.1K | $294.9K |
Related Guides
Continue your MRAM 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.