image
Technology - Semiconductors - NASDAQ - US
$ 2.795
-7.14 %
$ 514 M
Market Cap
-3.68
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one INDI stock under the worst case scenario is HIDDEN Compared to the current market price of 2.79 USD, indie Semiconductor, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one INDI stock under the base case scenario is HIDDEN Compared to the current market price of 2.79 USD, indie Semiconductor, Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one INDI stock under the best case scenario is HIDDEN Compared to the current market price of 2.79 USD, indie Semiconductor, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
217 M REVENUE
-2.91%
-170 M OPERATING INCOME
-25.59%
-118 M NET INCOME
-122.83%
-104 M OPERATING CASH FLOW
-36.02%
-108 M INVESTING CASH FLOW
-562.09%
43.6 M FINANCING CASH FLOW
-77.39%
58 M REVENUE
7.49%
-33.9 M OPERATING INCOME
32.08%
-96.3 M NET INCOME
-402.37%
-11.6 M OPERATING CASH FLOW
41.08%
-13.4 M INVESTING CASH FLOW
-264.86%
16.9 M FINANCING CASH FLOW
5347.20%
Balance Sheet indie Semiconductor, Inc.
image
Current Assets 272 M
Cash & Short-Term Investments 152 M
Receivables 72.1 M
Other Current Assets 48 M
Non-Current Assets 547 M
Long-Term Investments 0
PP&E 40.8 M
Other Non-Current Assets 506 M
Current Liabilities 139 M
Accounts Payable 18.4 M
Short-Term Debt 6.76 M
Other Current Liabilities 114 M
Non-Current Liabilities 203 M
Long-Term Debt 168 M
Other Non-Current Liabilities 35.4 M
EFFICIENCY
Earnings Waterfall indie Semiconductor, Inc.
image
Revenue 217 M
Cost Of Revenue 0
Gross Profit 217 M
Operating Expenses 387 M
Operating Income -170 M
Other Expenses -52.5 M
Net Income -118 M
RATIOS
100.00% GROSS MARGIN
100.00%
-78.49% OPERATING MARGIN
-78.49%
-61.59% NET MARGIN
-61.59%
0.00% ROE
0.00%
0.00% ROA
0.00%
0.00% ROIC
0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis indie Semiconductor, Inc.
image
Net Income -118 M
Depreciation & Amortization 34.6 M
Capital Expenditures -12.8 M
Stock-Based Compensation 43.7 M
Change in Working Capital -58.1 M
Others -21.2 M
Free Cash Flow -117 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets indie Semiconductor, Inc.
image
Wall Street analysts predict an average 1-year price target for INDI of $9.8 , with forecasts ranging from a low of $9 to a high of $13 .
INDI Lowest Price Target Wall Street Target
9 USD 222.00%
INDI Average Price Target Wall Street Target
9.8 USD 250.63%
INDI Highest Price Target Wall Street Target
13 USD 365.12%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership indie Semiconductor, Inc.
image
Sold
0-3 MONTHS
313 K USD 2
3-6 MONTHS
1.26 M USD 3
6-9 MONTHS
3.41 M USD 3
9-12 MONTHS
1.42 M USD 4
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
1 month ago
Jan 06, 2025
Sell 9.48 K USD
Wittmann Michael
Chief Operating Officer
- 2012
4.71 USD
2 months ago
Jan 02, 2025
Sell 13 K USD
Wittmann Michael
Chief Operating Officer
- 3125
4.17 USD
2 months ago
Dec 23, 2024
Sell 75.3 K USD
Wittmann Michael
Chief Operating Officer
- 18375
4.1 USD
2 months ago
Dec 16, 2024
Sell 215 K USD
McClymont Donald
Chief Executive Officer
- 50000
4.31 USD
3 months ago
Nov 26, 2024
Sell 16.9 K USD
McClymont Donald
Chief Executive Officer
- 3081
5.5 USD
3 months ago
Nov 12, 2024
Sell 235 K USD
McClymont Donald
Chief Executive Officer
- 50000
4.7 USD
3 months ago
Nov 12, 2024
Sell 236 K USD
McClymont Donald
Chief Executive Officer
- 50000
4.72 USD
3 months ago
Nov 12, 2024
Sell 94.2 K USD
McClymont Donald
Chief Executive Officer
- 20000
4.71 USD
3 months ago
Nov 12, 2024
Sell 141 K USD
McClymont Donald
Chief Executive Officer
- 30000
4.71 USD
3 months ago
Nov 12, 2024
Sell 236 K USD
McClymont Donald
Chief Executive Officer
- 50000
4.72 USD
5 months ago
Sep 03, 2024
Sell 2.72 K USD
Wittmann Michael
Chief Operating Officer
- 709
3.83 USD
5 months ago
Sep 03, 2024
Sell 10.9 K USD
Wittmann Michael
Chief Operating Officer
- 2822
3.88 USD
5 months ago
Sep 03, 2024
Sell 287 K USD
schiller Thomas
CFO and EVP of Strategy
- 75000
3.83 USD
8 months ago
Jul 03, 2024
Sell 10.6 K USD
Wittmann Michael
Chief Operating Officer
- 1729
6.13 USD
8 months ago
Jun 24, 2024
Sell 307 K USD
Aoki Ichiro
President
- 50000
6.14 USD
8 months ago
Jun 21, 2024
Sell 10.1 K USD
Wittmann Michael
Chief Operating Officer
- 1622
6.2 USD
8 months ago
Jun 20, 2024
Sell 470 K USD
Aoki Ichiro
President
- 75000
6.26 USD
8 months ago
Jun 21, 2024
Sell 468 K USD
Aoki Ichiro
President
- 75000
6.24 USD
8 months ago
Jun 17, 2024
Sell 496 K USD
Aoki Ichiro
President
- 75000
6.62 USD
8 months ago
Jun 18, 2024
Sell 489 K USD
Aoki Ichiro
President
- 75000
6.52 USD
8 months ago
Jun 13, 2024
Sell 548 K USD
Aoki Ichiro
President
- 75000
7.31 USD
8 months ago
Jun 14, 2024
Sell 532 K USD
Aoki Ichiro
President
- 75000
7.09 USD
8 months ago
Jun 12, 2024
Sell 75.8 K USD
Parekh Sonalee Elizabeth
Director
- 10000
7.58 USD
9 months ago
May 28, 2024
Sell 337 K USD
McClymont Donald
Chief Executive Officer
- 50000
6.74 USD
9 months ago
May 21, 2024
Sell 9.83 K USD
Wittmann Michael
Chief Operating Officer
- 1561
6.3 USD
10 months ago
May 02, 2024
Sell 341 K USD
schiller Thomas
CFO and EVP of Strategy
- 60000
5.68 USD
10 months ago
Apr 22, 2024
Sell 9.51 K USD
Wittmann Michael
Chief Operating Officer
- 1832
5.19 USD
11 months ago
Mar 21, 2024
Sell 10.9 K USD
Wittmann Michael
Chief Operating Officer
- 1580
6.92 USD
11 months ago
Mar 11, 2024
Sell 60.5 K USD
Wittmann Michael
Chief Operating Officer
- 8700
6.95 USD
1 year ago
Mar 04, 2024
Sell 338 K USD
Aoki Ichiro
President
- 50000
6.77 USD
1 year ago
Feb 27, 2024
Sell 312 K USD
McClymont Donald
Chief Executive Officer
- 50000
6.25 USD
1 year ago
Feb 21, 2024
Sell 8.54 K USD
Wittmann Michael
Chief Operating Officer
- 1211
7.05 USD
1 year ago
Jan 05, 2024
Sell 423 K USD
schiller Thomas
CFO and EVP of Strategy
- 60000
7.05 USD
1 year ago
Dec 15, 2023
Sell 324 K USD
schiller Thomas
CFO and EVP of Strategy
- 40000
8.1 USD
1 year ago
Dec 14, 2023
Sell 358 K USD
Bal Kanwardev Raja Singh
SVP Chief Accounting Officer
- 44718
8.01 USD
1 year ago
Dec 15, 2023
Sell 68.5 K USD
Bal Kanwardev Raja Singh
SVP Chief Accounting Officer
- 8429
8.13 USD
1 year ago
Dec 07, 2023
Sell 1.12 M USD
McClymont Donald
Chief Executive Officer
- 150000
7.48 USD
1 year ago
Sep 13, 2023
Sell 69.6 K USD
Parekh Sonalee Elizabeth
Director
- 10700
6.5 USD
1 year ago
Aug 02, 2023
Sell 351 K USD
schiller Thomas
CFO and EVP of Strategy
- 40000
8.77 USD
1 year ago
Jul 03, 2023
Sell 281 K USD
schiller Thomas
CFO and EVP of Strategy
- 30000
9.37 USD
1 year ago
Jun 14, 2023
Sell 202 K USD
Parekh Sonalee Elizabeth
Director
- 19000
10.61 USD
1 year ago
Jun 13, 2023
Sell 1.05 M USD
McClymont Donald
Chief Executive Officer
- 100000
10.49 USD
1 year ago
Jun 01, 2023
Sell 282 K USD
schiller Thomas
CFO and EVP of Strategy
- 30000
9.41 USD
1 year ago
May 17, 2023
Sell 900 K USD
Aoki Ichiro
President
- 100000
9 USD
1 year ago
May 15, 2023
Sell 811 K USD
Aoki Ichiro
President
- 100000
8.11 USD
1 year ago
May 10, 2023
Sell 404 K USD
McClymont Donald
Chief Executive Officer
- 50000
8.08 USD
1 year ago
May 03, 2023
Sell 234 K USD
schiller Thomas
CFO and EVP of Strategy
- 30000
7.79 USD
1 year ago
Apr 03, 2023
Sell 297 K USD
schiller Thomas
CFO and EVP of Strategy
- 30000
9.9 USD
1 year ago
Mar 10, 2023
Sell 510 K USD
McClymont Donald
Chief Executive Officer
- 50000
10.19 USD
2 years ago
Mar 01, 2023
Sell 316 K USD
schiller Thomas
CFO and EVP of Strategy
- 30000
10.53 USD
2 years ago
Feb 24, 2023
Sell 518 K USD
Machuga Steven
Chief Operating Officer
- 50000
10.35 USD
2 years ago
Feb 17, 2023
Sell 1 M USD
McClymont Donald
Chief Executive Officer
- 100000
10.04 USD
2 years ago
Feb 15, 2023
Sell 401 K USD
schiller Thomas
CFO and EVP of Strategy
- 41100
9.76 USD
2 years ago
Feb 17, 2023
Sell 577 K USD
schiller Thomas
CFO and EVP of Strategy
- 58900
9.8 USD
2 years ago
Feb 06, 2023
Sell 243 K USD
schiller Thomas
CFO and EVP of Strategy
- 30000
8.11 USD
2 years ago
Feb 03, 2023
Sell 166 K USD
Bal Kanwardev Raja Singh
SVP Chief Accounting Officer
- 19507
8.53 USD
2 years ago
Jan 10, 2023
Sell 326 K USD
McClymont Donald
Chief Executive Officer
- 50000
6.53 USD
2 years ago
Dec 01, 2022
Sell 127 K USD
schiller Thomas
CFO and EVP of Strategy
- 15835
8.03 USD
2 years ago
Nov 11, 2022
Sell 1.57 M USD
Kee Scott David
Chief Technology Officer
- 178721
8.76 USD
2 years ago
Nov 11, 2022
Sell 197 K USD
Kee Scott David
Chief Technology Officer
- 21279
9.28 USD
2 years ago
Nov 09, 2022
Sell 187 K USD
schiller Thomas
CFO and EVP of Strategy
- 25000
7.48 USD
2 years ago
Nov 01, 2022
Sell 388 K USD
McClymont Donald
Chief Executive Officer
- 50000
7.75 USD
2 years ago
Oct 14, 2022
Sell 376 K USD
Machuga Steven
Chief Operating Officer
- 55000
6.84 USD
2 years ago
Oct 05, 2022
Sell 392 K USD
schiller Thomas
CFO and EVP of Strategy
- 50000
7.84 USD
2 years ago
Sep 16, 2022
Sell 408 K USD
McClymont Donald
Chief Executive Officer
- 50000
8.17 USD
2 years ago
Sep 16, 2022
Sell 410 K USD
Kee Scott David
Chief Technology Officer
- 50000
8.2 USD
2 years ago
Sep 02, 2022
Sell 418 K USD
schiller Thomas
CFO and EVP of Strategy
- 50000
8.37 USD
2 years ago
Aug 31, 2022
Sell 468 K USD
Machuga Steven
Chief Operating Officer
- 55000
8.51 USD
2 years ago
Aug 31, 2022
Sell 424 K USD
Kee Scott David
Chief Technology Officer
- 50000
8.48 USD
2 years ago
Aug 13, 2022
Sell 69.9 K USD
Machuga Steven
Chief Operating Officer
- 8700
8.04 USD
2 years ago
Aug 12, 2022
Sell 398 K USD
schiller Thomas
CFO and EVP of Strategy
- 50000
7.97 USD
2 years ago
Aug 11, 2022
Sell 654 K USD
Kee Scott David
Chief Technology Officer
- 81498
8.03 USD
2 years ago
Jul 19, 2022
Sell 311 K USD
schiller Thomas
CFO and EVP of Strategy
- 50000
6.22 USD
2 years ago
Jul 15, 2022
Sell 51.3 K USD
Machuga Steven
Chief Operating Officer
- 8700
5.9 USD
2 years ago
Jun 16, 2022
Sell 308 K USD
schiller Thomas
CFO and EVP of Strategy
- 50000
6.15 USD
2 years ago
Jun 13, 2022
Sell 55.7 K USD
Machuga Steven
Chief Operating Officer
- 8660
6.43 USD
2 years ago
May 13, 2022
Sell 120 K USD
Machuga Steven
Chief Operating Officer
- 17562
6.81 USD
2 years ago
Mar 13, 2022
Sell 63.5 K USD
Machuga Steven
Chief Operating Officer
- 8699
7.3 USD
2 years ago
Mar 07, 2022
Sell 820 USD
Kee Scott David
Chief Technology Officer
- 105
7.81 USD
3 years ago
Mar 02, 2022
Sell 16.7 K USD
Kee Scott David
Chief Technology Officer
- 2136
7.8 USD
3 years ago
Feb 28, 2022
Sell 1.49 M USD
Kee Scott David
Chief Technology Officer
- 188912
7.89 USD
3 years ago
Mar 01, 2022
Sell 84.3 K USD
Kee Scott David
Chief Technology Officer
- 11000
7.66 USD
3 years ago
Feb 24, 2022
Sell 697 K USD
Machuga Steven
Chief Operating Officer
- 95803
7.28 USD
3 years ago
Feb 02, 2022
Sell 85.2 K USD
Parekh Sonalee Elizabeth
Director
- 10748
7.93 USD
3 years ago
Dec 16, 2021
Sell 69.8 K USD
Kee Scott David
Chief Technology Officer
- 5700
12.25 USD
3 years ago
Dec 17, 2021
Sell 3.28 M USD
Kee Scott David
Chief Technology Officer
- 300000
10.94 USD
3 years ago
Dec 14, 2021
Sell 4.66 M USD
Aoki Ichiro
President
- 401210
11.61 USD
3 years ago
Dec 14, 2021
Sell 1.68 M USD
McClymont Donald
Chief Executive Officer
- 150000
11.17 USD
3 years ago
Dec 15, 2021
Sell 596 K USD
McClymont Donald
Chief Executive Officer
- 50000
11.92 USD
3 years ago
Dec 15, 2021
Sell 2.37 M USD
schiller Thomas
CFO and EVP of Strategy
- 200000
11.85 USD
3 years ago
Dec 10, 2021
Sell 2.92 M USD
schiller Thomas
CFO and EVP of Strategy
- 242397
12.06 USD
3 years ago
Dec 13, 2021
Sell 69.9 K USD
schiller Thomas
CFO and EVP of Strategy
- 5700
12.26 USD
3 years ago
Dec 10, 2021
Sell 1.09 M USD
McClymont Donald
Chief Executive Officer
- 90446
12.02 USD
3 years ago
Dec 13, 2021
Sell 1.17 M USD
McClymont Donald
Chief Executive Officer
- 97410
11.98 USD
3 years ago
Dec 13, 2021
Sell 3.65 M USD
Aoki Ichiro
President
- 306870
11.91 USD
3 years ago
Dec 10, 2021
Sell 4.26 M USD
Kee Scott David
Chief Technology Officer
- 352340
12.08 USD
3 years ago
Dec 13, 2021
Sell 2.95 M USD
Kee Scott David
Chief Technology Officer
- 247660
11.93 USD
7. News
indie Semiconductor, Inc. (INDI) Q4 2024 Earnings Call Transcript indie Semiconductor, Inc. (NASDAQ:INDI ) Q4 2024 Earnings Conference Call February 20, 2025 5:00 PM ET Company Participants Ashish Gupta - Investor Relations Donald McClymont - Chief Executive Officer Raja Bal - Chief Financial Officer Mark Tyndall - Head of Corporate Development and Investor Relations Conference Call Participants Suji Desilva - Roth Capital Partners Mayur Popuri - B. Riley Securities Cody Acree - Benchmark Grant Joslin - UBS Anthony Stoss - Craig Hallum Capital Group Operator Good afternoon, and welcome to the indie Semiconductor's Fourth Quarter 2024 Earnings Call. seekingalpha.com - 1 week ago
Indie Semiconductor, Inc. (INDI) Reports Q4 Loss, Tops Revenue Estimates Indie Semiconductor, Inc. (INDI) came out with a quarterly loss of $0.07 per share in line with the Zacks Consensus Estimate. This compares to loss of $0.01 per share a year ago. zacks.com - 1 week ago
indie Semiconductor Reports Fourth Quarter 2024 Earnings ALISO VIEJO, Calif.--(BUSINESS WIRE)--indie Semiconductor, Inc. (Nasdaq: INDI), an automotive solutions innovator, today announced fourth quarter results for the period ended December 31, 2024. Fourth quarter 2024 revenue increased 7.5% sequentially to $58.0 million, at the mid-point of the outlook with Non-GAAP gross margin sequentially flat at 50.4 percent. On a GAAP basis, fourth quarter 2024 operating loss was $33.9 million compared to $21.6 million a year ago. Non-GAAP operating loss for t. businesswire.com - 1 week ago
Indie Semiconductor: Riding The Wave Of Advanced Automotives indie Semiconductor specializes in automotive semiconductors and software for advanced driver assistance systems, positioning itself in a high-growth market. The company's focus on innovation and strategic partnerships enhances its competitive edge and growth potential. Risks include market volatility and dependency on the automotive industry's adoption of advanced technologies. seekingalpha.com - 2 weeks ago
Why Electric Vehicle Stocks Rivian, Wolfspeed, and Indie Semiconductor Rallied Today Shares of electric vehicle (EV) stocks were on the rise Thursday, including Rivian (RIVN 5.93%) and EV-related power chipmakers Wolfspeed (WOLF 16.56%) and Indie Semiconductor (INDI 5.65%). These stocks were up 5.7%, 14.9%, and 5.1%, respectively, as of 1:30 p.m. fool.com - 2 weeks ago
indie Semiconductor Sets Date for Fourth Quarter and 2024 Earnings Release and Conference Call ALISO VIEJO, Calif.--(BUSINESS WIRE)--indie Semiconductor (Nasdaq: INDI), an automotive solutions innovator, plans to conduct a conference call with analysts to discuss its fourth quarter 2024 results and business outlook on February 20, 2025 at 5:00 p.m. Eastern time. After the close of the market on February 20 and prior to the conference call, indie Semiconductor (“indie”) will issue a copy of the earnings press release via Business Wire. The press release may also be viewed on indie's websi. businesswire.com - 1 month ago
indie Semiconductor Announces Pricing of Private Offering ALISO VIEJO, Calif.--(BUSINESS WIRE)--indie Semiconductor, Inc. (“indie” or “we”) (NASDAQ: INDI), an automotive solutions innovator, today announced the pricing of its offering of $190 million aggregate principal amount of its 3.50% Convertible Senior Notes due 2029 (the “notes”) through a private offering to persons reasonably believed to be qualified institutional buyers in reliance on Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”). The offering was upsized from. businesswire.com - 2 months ago
Why Indie Semiconductor Stock Is Plummeting Today Indie Semiconductor (INDI -22.73%) stock is falling fast in Tuesday's trading. The chip specialist's share price was down by 20.7% as of 2:45 p.m. fool.com - 2 months ago
indie Semiconductor Announces Proposed Convertible Senior Notes Offering ALISO VIEJO, Calif.--(BUSINESS WIRE)--indie Semiconductor, Inc. (“indie” or “we”) (NASDAQ: INDI), an automotive solutions innovator, today announced that it plans to offer, subject to market and other conditions, $175 million aggregate principal amount of its Convertible Senior Notes due 2029 (the “notes”) through a private offering to persons reasonably believed to be qualified institutional buyers in reliance on Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”). in. businesswire.com - 3 months ago
Is indie Semi Taking the Driver's Seat in Autonomous Vehicles? indie Semiconductor NASDAQ: INDI is a small-cap chip stock that has had a rough go of it in 2024. Shares are down 43% this year. marketbeat.com - 3 months ago
indie Semiconductor: Back On Track indie Semiconductor faced a tough 2024 but is poised for significant growth in 2025 and beyond, driven by EVs and AVs. The company has a strategic backlog of $7.1 billion, focusing on vision and radar for ADAS, in-cabin experience, and electrification. indie Semiconductor aims for 2025 revenues to surge over 40% to top $300 million, reaching breakeven and eliminating the need for additional capital. seekingalpha.com - 3 months ago
indie Semiconductor, Inc. (INDI) Q3 2024 Earnings Call Transcript indie Semiconductor, Inc. (INDI) Q3 2024 Earnings Call Transcript seekingalpha.com - 3 months ago
8. Profile Summary

indie Semiconductor, Inc. INDI

image
COUNTRY US
INDUSTRY Semiconductors
MARKET CAP $ 514 M
Dividend Yield 0.00%
Description 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.
Contact 32 Journey, Aliso Viejo, CA, 92656 https://www.indiesemi.com
IPO Date Oct. 4, 2019
Employees 900
Officers Mr. Phil A. Felando Senior Vice President of Global Human Resources Mr. Michael Wittmann Chief Operating Officer Mr. Thomas S. Schiller Chief Financial Officer, Executive Vice President of Strategy & Secretary (Leave of Absence) Mr. Mark Tyndall Executive Vice President of Corporate Development & Investor Relations Dr. Scott David Kee Ph.D. Chief Technology Officer Mr. Lionel Federspiel Executive Vice President of Engineering Ms. Audrey Wong Chief Legal Officer & Secretary Dr. Ichiro Aoki Ph.D. President & Director Mr. Donald McClymont Co-Founder, Chief Executive Officer & Director Mr. Kanwardev Raja Singh Bal Acting Chief Financial Officer & Chief Accounting Officer