image
Technology - Communication Equipment - NASDAQ - IL
$ 14.91
-1.84 %
$ 86 M
Market Cap
-6.72
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one SILC stock under the worst case scenario is HIDDEN Compared to the current market price of 14.9 USD, Silicom Ltd. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one SILC stock under the base case scenario is HIDDEN Compared to the current market price of 14.9 USD, Silicom Ltd. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one SILC stock under the best case scenario is HIDDEN Compared to the current market price of 14.9 USD, Silicom Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SILC

image
$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
58.1 M REVENUE
-53.18%
-13.3 M OPERATING INCOME
53.69%
-13.7 M NET INCOME
48.10%
18.3 M OPERATING CASH FLOW
-42.72%
-4.28 M INVESTING CASH FLOW
43.06%
-9.88 M FINANCING CASH FLOW
-23.93%
14.4 M REVENUE
-0.73%
-3.22 M OPERATING INCOME
10.15%
-6.13 M NET INCOME
-133.08%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet Silicom Ltd.
image
Current Assets 130 M
Cash & Short-Term Investments 72.1 M
Receivables 11.7 M
Other Current Assets 45.9 M
Non-Current Assets 20.6 M
Long-Term Investments 6.84 M
PP&E 10 M
Other Non-Current Assets 3.78 M
47.96 %7.81 %30.52 %4.55 %6.65 %Total Assets$150.4m
Current Liabilities 15.1 M
Accounts Payable 6.48 M
Short-Term Debt 1.67 M
Other Current Liabilities 6.94 M
Non-Current Liabilities 7.48 M
Long-Term Debt 4.8 M
Other Non-Current Liabilities 2.68 M
28.70 %7.40 %30.77 %21.25 %11.88 %Total Liabilities$22.6m
EFFICIENCY
Earnings Waterfall Silicom Ltd.
image
Revenue 58.1 M
Cost Of Revenue 41.5 M
Gross Profit 16.6 M
Operating Expenses 29.9 M
Operating Income -13.3 M
Other Expenses 430 K
Net Income -13.7 M
60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)58m(42m)17m(30m)(13m)(430k)(14m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
28.56% GROSS MARGIN
28.56%
-22.85% OPERATING MARGIN
-22.85%
-23.59% NET MARGIN
-23.59%
-10.72% ROE
-10.72%
-9.11% ROA
-9.11%
-11.74% ROIC
-11.74%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Silicom Ltd.
image
50m50m40m40m30m30m20m20m10m10m00(10m)(10m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -13.7 M
Depreciation & Amortization 2.21 M
Capital Expenditures -932 K
Stock-Based Compensation 3.17 M
Change in Working Capital 18.8 M
Others 7.89 M
Free Cash Flow 17.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Silicom Ltd.
image
SILC has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
1 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.52.5221.51.5110.50.5001112.001.000.00201520152016201620172017
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Silicom Ltd.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
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
Silicom Ltd. (SILC) Q1 2025 Earnings Call Transcript Silicom Ltd. (NASDAQ:SILC ) Q1 2025 Earnings Conference Call April 28, 2025 9:00 AM ET Company Participants Kenny Green - EK Global Investor Relations Liron Eizenman - President and Chief Executive Officer Eran Gilad - Chief Financial Officer Conference Call Participants Ryan Koontz - Needham & Company Don McKiernan - Landolt Securities Operator Ladies and gentlemen, thank you for standing by. seekingalpha.com - 3 weeks ago
Silicom Reports Q1 2025 Results KFAR SAVA, Israel , April 28, 2025 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), a leading provider of high-performance networking and data infrastructure solutions, today reported its financial results for the first quarter ended March 31, 2025. prnewswire.com - 3 weeks ago
Global Network Test Equipment Giant Selects Silicom's High-Speed Server Adapter for its Next-Generation Offering KFAR SAVA, Israel , April 17, 2025 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), a leading provider of networking and data infrastructure solutions, today announced that an existing customer, a global provider of advanced network testing equipment solutions headquartered in the US, has selected Silicom's 100 gigabit NICs (Network Interface Cards) for its new next-generation platform. prnewswire.com - 1 month ago
SILICOM'S FIRST QUARTER 2025 RESULTS RELEASE SCHEDULED FOR APRIL 28, 2025 - Conference Call Scheduled for Monday, April 28, 2025 at 9:00am ET - KFAR SAVA, Israel , April 1, 2025 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), an industry-leading provider of high-performance server/appliances networking solutions, announced today that it will be releasing its first quarter 2025 results on Monday, April 28, 2025. prnewswire.com - 1 month ago
US-Based Cyber Security Company Selects Silicom Next-Gen FPGA Smart Card for New Network Monitoring Solution -  Full ramp-up forecast to reach $3M/year – KFAR SAVA, Israel , March 11, 2025 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), a leading provider of networking and data infrastructure solutions, today announced that an existing smart card customer, a US-based cyber security leader, has selected Silicom's latest Altera-based 400G FPGA Smart Card for its new network monitoring offering. prnewswire.com - 2 months ago
Silicom Ltd. (SILC) Q4 2024 Earnings Call Transcript Silicom Ltd. (NASDAQ:SILC ) Q4 2024 Results Conference Call January 30, 2025 9:00 AM ET Company Participants Kenny Green - EK Global Investor Relations. seekingalpha.com - 3 months ago
Silicom Reports Q4 2024 Results KFAR SAVA, Israel , Jan. 30, 2025 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), a leading provider of high-performance networking and data infrastructure solutions, today reported its financial results for the fourth quarter and full year ended December 31, 2024. prnewswire.com - 3 months ago
Cyber Security Leader Selects Silicom Edge System for its Next Generation Offering - Customer forecasts full ramp-up to reach $2M/year – KFAR SAVA, Israel , Jan. 13, 2025 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), a leading provider of networking and data infrastructure solutions, today announced that an existing customer, a major US-based cyber security company, has expanded its business with Silicom, awarding the Company a design win for an advanced Edge system. prnewswire.com - 4 months ago
SILICOM'S FOURTH QUARTER AND FULL YEAR 2024 RESULTS RELEASE SCHEDULED FOR JANUARY 30, 2025 - Conference Call Scheduled for Thursday, January 30, 2025 at 9:00am ET - KFAR SAVA, Israel , Jan. 2, 2025 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), an industry-leading provider of high-performance server/appliances networking solutions, announced today that it will be releasing its fourth quarter and full year 2024 results on Thursday, January 30, 2025. prnewswire.com - 4 months ago
Global Networking and Security-As-A-Service Provider Standardizes on Silicom's Next-Gen Edge Devices -   Current Design Win expected to reach $3-$4M/yr at full run rate, leading to additional significant Design Wins in the future - KFAR SAVA, Israel , Dec. 11, 2024 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), a leading provider of networking and data infrastructure solutions, today announced that a global networking and security-as-a-service leader has awarded Silicom a first Design Win and standardized on Silicom Edge devices for all of its Edge deployment scenarios. prnewswire.com - 5 months ago
Silicom Reports Q3 2024 Results KFAR SAVA, Israel , Oct. 31, 2024 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), a leading provider of high-performance networking and data infrastructure solutions, today reported its financial results for the third quarter ended September 30, 2024. prnewswire.com - 6 months ago
SILICOM'S THIRD QUARTER 2024 RESULTS RELEASE SCHEDULED FOR OCTOBER 31, 2024 - Conference Call Scheduled for Thursday, October 31, 2024 at 9:00am ET - KFAR SAVA, Israel , Oct. 1, 2024 /PRNewswire/ -- Silicom Ltd. (NASDAQ: SILC), an industry-leading provider of high-performance server/appliances networking solutions, announced today that it will be releasing its third quarter 2024 results on Thursday, October 31, 2024. prnewswire.com - 7 months ago
8. Profile Summary

Silicom Ltd. SILC

image
COUNTRY IL
INDUSTRY Communication Equipment
MARKET CAP $ 86 M
Dividend Yield 0.00%
Description Silicom Ltd., together with its subsidiaries, designs, manufactures, markets, and supports networking and data infrastructure solutions for a range of servers, server-based systems, and communications devices in the United States, North America, Israel, Europe, and the Asia Pacific. It offers server network interface cards; and smart cards, such as smart server adapters, which include redirector and switching cards, encryption and data compression hardware acceleration cards, forward error correction acceleration and offloading cards, time synchronization cards, and field programmable gate array-based cards. The company also provides virtualized and universal customer-premises equipment; edge devices for SD-WAN and NFV deployments; and distributed units for the 5G mobile infrastructure market. It serves original equipment manufacturing, cloud, telco, mobile, and related service provider customers. The company was incorporated in 1987 and is headquartered in Kfar Sava, Israel.
Contact 14 Atir Yeda Street, Kfar Saba, 4464323 https://www.silicom-usa.com
IPO Date Feb. 18, 1994
Employees 260
Officers Mr. Liron Eizenman President & Chief Executive Officer David Castiel Vice President of Engineering Mr. Avi Eizenman Co-Founder & Chairman Mr. Yeshayahu Orbach Executive Vice Chairman Yotam Levy Vice President of Sales & Business Development North America