Why we don't show a single “fair value” for SIMO
A trailing-FCF DCF can't fairly anchor Silicon Motion Technology Corporation right now — free cash flow is currently depressed by a heavy investment cycle while revenue keeps growing. For a company in this position, trailing free cash flow understates what the business actually earns for owners, so any “fair value” built on it would be misleadingly low. 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 | 11.3%/yr | 12.5% | $23.93 |
| Base case | 14.3%/yr | 11.5% | $28.49 |
| Optimistic | 17.3%/yr | 10.5% | $34.66 |
| Third-party model estimate (FMP) | independent reference · retrieved Sep 10, 2026 · assumptions not provided | $167.85 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$284.48
Market-Implied Growth
N/A
Base-Case Model Value
$28.49
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for SIMO (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 $41.8M · 0.03B shares · net cash $201.8M
Estimated Fair Value
$28.49
-90.0% vs $284.48
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 14.3%/yr FCF growth and 10-year horizon fixed. Green = above today's $284.48; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.5% | $32.39 | $33.81 | $35.44 | $37.32 | $39.51 |
| 10.5% | $29.23 | $30.31 | $31.53 | $32.90 | $34.47 |
| 11.5% | $26.72 | $27.56 | $28.49 | $29.54 | $30.71 |
| 12.5% | $24.67 | $25.34 | $26.07 | $26.89 | $27.79 |
| 13.5% | $22.97 | $23.51 | $24.10 | $24.75 | $25.46 |
