Back to LSCC Overview
NMS · Valuation Lab
LSCC
Lattice Semiconductor Corporation
Last$128.31
Market cap18.2B
EV/EBITDA189.5x
Intrinsic value
$325.82
MoS +60.6% · Undervalued
Assuming 22.1% FCF margin and 60.0% Y1–5 growth.
Upside to price
EV (DCF)46.1B
Terminal share76%
Expected IV$337.66
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 76% of EV
PV of stage FCFs11.1B
PV of terminal value35B
Enterprise value46.1B
Net cash / (debt)140.7M
Equity value46.3B
Intrinsic value / share$325.82
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 1B | 230.2M | 210.4M | 91.4% |
| Y2 | 1.7B | 368.4M | 307.6M | 83.5% |
| Y3 | 2.7B | 589.4M | 449.7M | 76.3% |
| Y4 | 4.3B | 943M | 657.4M | 69.7% |
| Y5 | 6.8B | 1.5B | 961.1M | 63.7% |
| Y6 | 9B | 2B | 1.2B | 58.2% |
| Y7 | 11.7B | 2.6B | 1.4B | 53.2% |
| Y8 | 15.4B | 3.4B | 1.7B | 48.6% |
| Y9 | 20.2B | 4.5B | 2B | 44.4% |
| Y10 | 26.4B | 5.8B | 2.4B | 40.6% |
| Terminal | — | — | 35B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.