image
Technology - Semiconductors - NASDAQ - US
$ 1.835
-4.19 %
$ 360 M
Market Cap
-2.41
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one INDI stock under the worst case scenario is HIDDEN Compared to the current market price of 1.83 USD, indie Semiconductor, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one INDI stock under the base case scenario is HIDDEN Compared to the current market price of 1.83 USD, indie Semiconductor, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one INDI stock under the best case scenario is HIDDEN Compared to the current market price of 1.83 USD, indie Semiconductor, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart INDI

image
$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.5Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
217 M REVENUE
-2.91%
-170 M OPERATING INCOME
-25.59%
-144 M NET INCOME
-22.58%
-58.6 M OPERATING CASH FLOW
43.86%
-19.3 M INVESTING CASH FLOW
82.12%
209 M FINANCING CASH FLOW
380.49%
58 M REVENUE
7.49%
-33.9 M OPERATING INCOME
32.08%
-34.4 M NET INCOME
64.29%
-6.72 M OPERATING CASH FLOW
42.14%
-2.53 M INVESTING CASH FLOW
81.04%
186 M FINANCING CASH FLOW
1000.14%
Balance Sheet indie Semiconductor, Inc.
image
Current Assets 409 M
Cash & Short-Term Investments 274 M
Receivables 52 M
Other Current Assets 82.5 M
Non-Current Assets 533 M
Long-Term Investments 0
PP&E 50.4 M
Other Non-Current Assets 482 M
29.13 %5.52 %8.76 %5.35 %51.23 %Total Assets$941.4m
Current Liabilities 84.9 M
Accounts Payable 28.3 M
Short-Term Debt 12.2 M
Other Current Liabilities 44.3 M
Non-Current Liabilities 411 M
Long-Term Debt 28.6 M
Other Non-Current Liabilities 383 M
5.71 %8.94 %5.76 %77.13 %Total Liabilities$496.0m
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 -25.9 M
Net Income -144 M
250m250m200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)217m0217m(387m)(170m)26m(144m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
-78.49% OPERATING MARGIN
-78.49%
-61.20% NET MARGIN
-61.20%
-29.77% ROE
-29.77%
-14.09% ROA
-14.09%
-19.32% ROIC
-19.32%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis indie Semiconductor, Inc.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)20192019202020202021202120222022202320232024202420252025
Net Income -144 M
Depreciation & Amortization 43.1 M
Capital Expenditures -14.3 M
Stock-Based Compensation 67.2 M
Change in Working Capital 0
Others -21.9 M
Free Cash Flow -72.9 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 390.46%
INDI Average Price Target Wall Street Target
9.8 USD 434.06%
INDI Highest Price Target Wall Street Target
13 USD 608.45%
Price
Max Price Target
Min Price Target
Average Price Target
1414121210108866442200Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership indie Semiconductor, Inc.
image
Sold
0-3 MONTHS
434 K USD 4
3-6 MONTHS
1.27 M USD 2
6-9 MONTHS
301 K USD 2
9-12 MONTHS
4.09 M USD 5
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
7. News
indie Semiconductor Sets Date for First Quarter 2025 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 first quarter 2025 results and business outlook on May 12, 2025 at 5:00 p.m. Eastern time. After the close of the market on May 12 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 website at https. businesswire.com - 2 weeks ago
Are Short Sellers Wrong About These 3 Semiconductor Stocks? Three U.S. chip stocks have 25% or more of their floated shares sold short, indicating a very high level of bearish sentiment among a certain group of investors. marketbeat.com - 4 weeks ago
indie Semiconductor Announces New Employee Inducement Grants ALISO VIEJO, Calif.--(BUSINESS WIRE)--indie Semiconductor (Nasdaq: INDI), an automotive solutions innovator, today announced that it has granted equity awards (the “Inducement Grants”) under its 2023 Inducement Incentive Plan to new employees who joined indie. The grants were previously approved by the Compensation Committee of the Board of Directors of indie Semiconductor. Information regarding the equity awards can be found on the company's investor relations website at: https://investors.ind. businesswire.com - 1 month ago
indie Semiconductor and GlobalFoundries Announce Strategic Collaboration to Accelerate Automotive Radar Adoption ALISO VIEJO, Calif.--(BUSINESS WIRE)--indie Semiconductor (Nasdaq: INDI), an automotive solutions innovator, has announced a strategic collaboration with GlobalFoundries (Nasdaq: GFS) (GF) to develop its portfolio of high-performance radar systems-on-chip (SoC). These SoC's - manufactured on GF's 22FDX® platform - will target 77 GHz and 120 GHz radar applications for advanced driver assistance systems (ADAS) and adjacent industrial applications. Automotive radar adoption is being accelerated by. businesswire.com - 1 month ago
Down -28.61% in 4 Weeks, Here's Why You Should You Buy the Dip in indie Semiconductor (INDI) The heavy selling pressure might have exhausted for indie Semiconductor (INDI) as it is technically in oversold territory now. In addition to this technical measure, strong agreement among Wall Street analysts in revising earnings estimates higher indicates that the stock is ripe for a trend reversal. zacks.com - 2 months ago
Indie Semiconductor: Golden Opportunity indie Semiconductor, Inc. is poised for significant growth in ADAS sales starting in 2025, supported by a $7.1 billion backlog and major OEM partnerships. The auto tech company has multiple deals for Vision and Radar products set to ramp up sales by the 2H this year. INDI stock trades at less than 2x 2026 sales targets providing a great opportunity to buy here. seekingalpha.com - 2 months ago
Why Indie Semiconductor Stock Is Plummeting Today Indie Semiconductor (INDI -9.85%) stock is losing ground Friday following the company's recent earnings report. The tech specialist's share price was down 9.1% as of 11 a.m. fool.com - 2 months ago
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 - 2 months 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 - 2 months 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 - 2 months 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 months 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 months ago
8. Profile Summary

indie Semiconductor, Inc. INDI

image
COUNTRY US
INDUSTRY Semiconductors
MARKET CAP $ 360 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 920
Officers Dr. Ichiro Aoki Ph.D. Co-Founder. President & Director Dr. Scott David Kee Ph.D. Chief Technology Officer Mr. Michael Wittmann Chief Operating Officer Mr. Mark Tyndall Executive Vice President of Corporate Development & Investor Relations Ms. Audrey Wong Chief Legal Officer & Secretary Mr. Donald McClymont Co-Founder, Chief Executive Officer & Director Mr. Kanwardev Raja Singh Bal Executive Vice President, Chief Financial Officer & Chief Accounting Officer Mr. Thomas S. Schiller Chief Financial Officer, Executive Vice President of Strategy & Secretary (Leave of Absence)