Entegris, Inc. (ENTG) DCF Valuation
Why we don't show a single “fair value” for ENTG
Even the optimistic scenario of a conservative trailing-FCF model ($18.11) sits far below today's price — the market is paying for growth and durability beyond what this model structure captures. Off today's cash-flow base, no plausible growth rate bridges to the current price — the market is valuing normalized future cash flows, not the depressed base. The model scenarios below are shown for reference only.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 10.5%/yr | 11.8% | $2.33 |
| Base case | 13.5%/yr | 10.8% | $8.97 |
| Optimistic | 16.5%/yr | 9.8% | $18.11 |
| Analyst DCF (FMP) | independent reference — different model | $41.77 | |
Current Price
$178.77
Market-Implied Growth
—
Base-Case Model Value
$8.97
model output — not a price target
ENTG DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for ENTG (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $251.9M · 0.15B shares · net debt $3.4B
Estimated Fair Value
$22.36
-87.5% vs $178.77
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 13.5%/yr FCF growth and 10-year horizon fixed. Green = above today's $178.77; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.8% | $33.57 | $36.34 | $39.54 | $43.30 | $47.77 |
| 9.8% | $25.55 | $27.51 | $29.73 | $32.28 | $35.23 |
| 10.8% | $19.34 | $20.76 | $22.36 | $24.16 | $26.20 |
| 11.8% | $14.39 | $15.45 | $16.63 | $17.94 | $19.42 |
| 12.8% | $10.36 | $11.18 | $12.07 | $13.05 | $14.14 |
About Entegris, Inc.
Entegris, Inc. is a global enterprise that develops, manufactures, and supplies critical solutions for microcontamination control, specialty chemicals, and advanced material handling. The company operates extensively across North America, Taiwan, China, South Korea, Japan, Europe, and Southeast Asia. Its operations are structured into three primary segments: Specialty Chemicals and Engineered Materials (SCEM): This division delivers high-performance, ultra-pure process chemistries, specialized gases, and advanced materials, along with their associated delivery systems, crucial for semiconductor fabrication and other sophisticated manufacturing processes. Microcontamination Control (MC): The MC unit focuses on providing systems designed to filter and purify essential liquid chemicals and gases utilized within the semiconductor industry and various other high-technology sectors. Advanced Materials Handling (AMH): This segment creates solutions for the monitoring, protection, transport, and precise delivery of vital liquid chemicals, silicon wafers, and a range of other critical substrates. These offerings support industries such as semiconductors, life sciences, and other high-tech applications. Entegris serves a diverse clientele, prominently including manufacturers of logic and memory semiconductor devices, semiconductor equipment builders, gas and chemical producers, and wafer growers. They also cater to the flat panel display industry, encompassing equipment and panel manufacturers, alongside producers of hard disk drive components and their related ecosystems. Furthermore, the company's services extend to clients in the solar sector, electrical discharge machining (EDM), glass and glass container manufacturing, aerospace, and the development of biomedical implantation devices. Founded in 1966, Entegris, Inc. maintains its corporate headquarters in Billerica, Massachusetts.
- Sector
- Technology
- Industry
- Semiconductors
- CEO
- David W. Reeder