Magnachip Semiconductor Corporation

Magnachip Semiconductor Corporation

MXยทNYSE

$8.34

+7.1%
TechnologySemiconductors

Magnachip Semiconductor Corporation, together with its subsidiaries, designs, manufactures, and supplies analog and mixed-signal semiconductor platform solutions for communications, the Internet of Things, consumer, industrial, and automotive applications. It provides display solutions, including source and gate drivers, and timing controllers that cover a range of flat panel displays used in mobile communications, automotive, entertainment devices, notebook PCs, monitors and liquid crystal displays, and micro light-emitting diode (LED) televisions. The company also offers metal oxide semiconductor field-effect transistors, insulated-gate bipolar transistors, AC-DC converters, DC-DC converters, LED drivers, regulators, and power management integrated circuits for a range of devices comprising televisions, smartphones, mobile phones, wearable devices, desktop PCs, notebooks, tablet PCs, and other consumer electronics, as well as for power suppliers, e-bike, photovoltaic inverter, LED lighting, motor drive, and home appliances; and organic light-emitting diode display driver integrated circuits for OLED TVs. It serves consumer, computing, and industrial electronics original equipment manufacturers, original design manufacturers, and electronics manufacturing services companies, as well as subsystem designers in Korea, the Asia Pacific, the United States, Europe, and internationally. The company sells its products through a direct sales force, as well as through a network of agents and distributors. Magnachip Semiconductor Corporation was incorporated in 2004 and is based in Luxembourg, Luxembourg.

At a Glance

Live Snapshot
Market Cap$303.92M
EPS-0.8200
P/E Ratio-3.11
Earnings Date07/30/2026
Magnachip Semiconductor Corporation

Magnachip Semiconductor Corporation Fair Value Envelope

MX ยท NYSE

Our analysis suggests that MX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.34, this represents a potential HIDDEN relative to our calculated worth for Magnachip Semiconductor Corporation.

Intrinsic Value
Current Price: $8.34

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-$26.0M
+ Cash & Equivalents$103.8M
Firm Value$77.7M
- Debt$46.7M
Equity Value$31.0M
/ Shares Outstanding36,440,900B
DCF Value$1
OVERVALUED BY 90%

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
-$12.1M
-$6.1M
-$3.0M
-$1.5M
-$756.5K
-$378.3K
-$189.1K
-$94.6K
-$47.3K
-$23.6K
Maintenance CapEx
-$3.0M
-$1.5M
-$749.8K
-$374.9K
-$187.5K
-$93.7K
-$46.9K
-$23.4K
-$11.7K
-$5.9K
Owner Earnings
-$15.1M
-$7.6M
-$3.8M
-$1.9M
-$944.0K
-$472.0K
-$236.0K
-$118.0K
-$59.0K
-$29.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$14.0M
-$6.5M
-$3.0M
-$1.4M
-$642.4K
-$297.4K
-$137.7K
-$63.7K
-$29.5K
-$13.7K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.