Is Infineon Technologies AG (ETR:IFX) Worth €28.4 Based On Its Intrinsic Value? – Yahoo Finance

Does the January share price for Infineon Technologies AG (ETR:IFX) reflect what it’s really worth? Today, we will estimate the stock’s intrinsic value by estimating the company’s future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. There’s really not all that much to it, even though it might appear quite complex.
Remember though, that there are many ways to estimate a company’s value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.
Check out our latest analysis for Infineon Technologies
We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company’s cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren’t available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.
A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today’s dollars:
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
Levered FCF (€, Millions)
€1.05b
€1.64b
€1.92b
€2.79b
€2.54b
€2.39b
€2.29b
€2.22b
€2.17b
€2.14b
Growth Rate Estimate Source
Analyst x8
Analyst x10
Analyst x5
Analyst x2
Analyst x2
Est @ -6.02%
Est @ -4.20%
Est @ -2.93%
Est @ -2.04%
Est @ -1.42%
Present Value (€, Millions) Discounted @ 7.2%
€978
€1.4k
€1.6k
€2.1k
€1.8k
€1.6k
€1.4k
€1.3k
€1.2k
€1.1k
(“Est” = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €14b
After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 0.03%. We discount the terminal cash flows to today’s value at a cost of equity of 7.2%.
Terminal Value (TV)= FCF₂₀₃₂ × (1 + g) ÷ (r – g) = €2.1b× (1 + 0.03%) ÷ (7.2%– 0.03%) = €30b
Present Value of Terminal Value (PVTV)= TV / (1 + r)¹⁰= €30b÷ ( 1 + 7.2%)¹⁰= €15b
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is €29b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of €28.4, the company appears slightly overvalued at the time of writing. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.
Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don’t have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company’s future capital requirements, so it does not give a full picture of a company’s potential performance. Given that we are looking at Infineon Technologies as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we’ve used 7.2%, which is based on a levered beta of 1.284. Beta is a measure of a stock’s volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.
Strength
Earnings growth over the past year exceeded the industry.
Debt is not viewed as a risk.
Dividends are covered by earnings and cash flows.
Weakness
Dividend is low compared to the top 25% of dividend payers in the Semiconductor market.
Opportunity
Annual earnings are forecast to grow faster than the German market.
Good value based on P/E ratio compared to estimated Fair P/E ratio.
Threat
Revenue is forecast to grow slower than 20% per year.
Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to “what assumptions need to be true for this stock to be under/overvalued?” For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Why is the intrinsic value lower than the current share price? For Infineon Technologies, we’ve put together three further factors you should consider:
Financial Health: Does IFX have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
Future Earnings: How does IFX’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!
PS. Simply Wall St updates its DCF calculation for every German stock every day, so if you want to find the intrinsic value of any other stock just search here.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here
Related Quotes
In this article we are going to estimate the intrinsic value of Endava plc ( NYSE:DAVA ) by taking the expected future…
Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Frasers Group plc…
Today we will run through one way of estimating the intrinsic value of Fastenal Company ( NASDAQ:FAST ) by taking the…
How far off is IQVIA Holdings Inc. ( NYSE:IQV ) from its intrinsic value? Using the most recent financial data, we'll…
Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Magnolia Oil & Gas…
Ypsomed Holding AG ( VTX:YPSN ), is not the largest company out there, but it saw a decent share price growth in the…
While it may not be enough for some shareholders, we think it is good to see the Fresenius SE & Co. KGaA ( ETR:FRE…
It's common for many investors, especially those who are inexperienced, to buy shares in companies with a good story…
Many investors define successful investing as beating the market average over the long term. But its virtually certain…
Most investors likely want to move on from 2022 as quickly as possible. The market experienced its worst first half of the year since 1970, and numerous growth tech stocks lost more than 75% of their value.
Semiconductor bellwether ASML Holding (NASDAQ: ASML) had a forgettable 2022, with the stock slipping about 31% during the year. ASML's year-end rally defied the mood of the broader stock market, which was shaped by a hawkish Federal Reserve that indicated that it will be raising rates further in 2023 to control outsized inflation. Let's see where ASML could be in three years and check if investors should be buying the stock in the wake of its recent rally.
In times of distress, purchase quality companies at a value and plan to hold for the ultra-long term.
New Year's Day falls on a Sunday. Here's what that means for U.S. stock-market trading hours.
General Electric (NYSE: GE) is a value situation with the potential to surprise on the upside. United Parcel Service (NYSE: UPS) stock has been sold off due to near-term concerns, but underlying improvements in its business enhance its long-term earnings generation potential. Hexcel's (NYSE: HXL) composites are the future of the aerospace industry.
Two top-notch dividend stocks, with yields of 7.2% and 8%, are ripe for the picking, while another income stock with a yield of nearly 70% could be in for a rough year.
The Oracle of Omaha won't even buy one share of a company if it doesn't meet this criterion.
Dow Jones futures kick off the 2023 stock market after a "stay away" year. Q4 Tesla deliveries hit a record, but missed lowered views again.
(Bloomberg) — Tesla Inc. delivered fewer vehicles than analysts expected last quarter, missing estimates despite taking the unusual step of offering hefty incentives in its two biggest markets.Most Read from BloombergElon Musk Becomes First Person Ever to Lose $200 BillionXi Warns of Tough Covid Fight, Acknowledges Divisions in ChinaUkraine Latest: Strike Kills 63 Russian Troops in Occupied TownIMF Chief Georgieva Warns of ‘Tough Year’ for World EconomyThe company handed over 405,278 vehicles t
Warren Buffett is regarded as one of the greatest investors of all time for good reason. Buffett and Berkshire once again beat the market in 2022. With trading now completed for the calendar year, Berkshire Hathaway actually generated a gain, easily beating the S&P 500, as this chart shows.
In this article, we discuss the 15 most widely held stocks by individuals. If you want to read about some more widely held stocks by individuals, go directly to 5 Most Widely Held Stocks by Individuals. Investors at the stock market have not had the best of times in 2022. There is a strong possibility […]

source