FMP

FMP

Enter

ACMR - ACM Research, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/ACMR.png

ACM Research, Inc.

ACMR

NASDAQ

ACM Research, Inc., together with its subsidiaries, develops, manufactures, and sells single-wafer wet cleaning equipment for enhancing the manufacturing process and yield for integrated chips worldwide. It offers space alternated phase shift technology for flat and patterned wafer surfaces, which employs alternating phases of megasonic waves to deliver megasonic energy in a uniform manner on a microscopic level; timely energized bubble oscillation technology for patterned wafer surfaces at advanced process nodes, which provides cleaning for 2D and 3D patterned wafers; Tahoe technology for delivering cleaning performance using less sulfuric acid and hydrogen peroxide; and electro-chemical plating technology for advanced metal plating. The company markets and sells its products under the Ultra C brand name through direct sales force and third-party representatives. ACM Research, Inc. was incorporated in 1998 and is headquartered in Fremont, California.

22.35 USD

-1.04 (-4.65%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

156.62M

259.75M

388.83M

557.72M

782.12M

1.17B

1.76B

2.63B

3.94B

5.9B

Revenue %

-

65.84

49.69

43.44

40.23

49.8

49.8

49.8

49.8

Ebitda

22.55M

41.05M

74.38M

126.99M

180.42M

223M

334.06M

500.43M

749.66M

1.12B

Ebitda %

14.4

15.81

19.13

22.77

23.07

19.03

19.03

19.03

19.03

Ebit

21.49M

38.7M

69.02M

118.9M

170.45M

209.68M

314.11M

470.54M

704.88M

1.06B

Ebit %

13.72

14.9

17.75

21.32

21.79

17.9

17.9

17.9

17.9

Depreciation

1.05M

2.35M

5.37M

8.09M

9.97M

13.32M

19.95M

29.89M

44.78M

67.08M

Depreciation %

0.67

0.91

1.38

1.45

1.27

1.14

1.14

1.14

1.14

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

100M

592.57M

338.65M

283.93M

444.1M

840.37M

1.26B

1.89B

2.83B

4.23B

Total Cash %

63.85

228.13

87.09

50.91

56.78

71.73

71.73

71.73

71.73

Receivables

66.12M

125.61M

212.55M

325.68M

428.9M

605.67M

907.3M

1.36B

2.04B

3.05B

Receivables %

42.22

48.36

54.66

58.4

54.84

51.69

51.69

51.69

51.69

Inventories

88.64M

218.12M

393.17M

545.39M

597.98M

972.01M

1.46B

2.18B

3.27B

4.89B

Inventories %

56.59

83.97

101.12

97.79

76.46

82.96

82.96

82.96

82.96

Payable

35.6M

101.35M

101.73M

153.22M

16.13M

275.21M

412.27M

617.6M

925.17M

1.39B

Payable %

22.73

39.02

26.16

27.47

2.06

23.49

23.49

23.49

23.49

Cap Ex

-55.48M

-9.71M

-92.52M

-64.34M

-82.46M

-199.27M

-298.5M

-447.17M

-669.86M

-1B

Cap Ex %

-35.43

-3.74

-23.79

-11.54

-10.54

-17.01

-17.01

-17.01

-17.01

Weighted Average Cost Of Capital

Price

22.35

Beta

Diluted Shares Outstanding

66.67M

Costof Debt

10.7

Tax Rate

After Tax Cost Of Debt

6.67

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

38.79M

Total Equity

1.49B

Total Capital

1.53B

Debt Weighting

2.54

Equity Weighting

97.46

Wacc

11.43

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

156.62M

259.75M

388.83M

557.72M

782.12M

1.17B

1.76B

2.63B

3.94B

5.9B

Ebitda

22.55M

41.05M

74.38M

126.99M

180.42M

223M

334.06M

500.43M

749.66M

1.12B

Ebit

21.49M

38.7M

69.02M

118.9M

170.45M

209.68M

314.11M

470.54M

704.88M

1.06B

Tax Rate

37.69

37.69

37.69

37.69

37.69

37.69

37.69

37.69

37.69

37.69

Ebiat

20.92M

33.94M

40.23M

79.13M

106.21M

156.08M

233.81M

350.25M

524.68M

785.99M

Depreciation

1.05M

2.35M

5.37M

8.09M

9.97M

13.32M

19.95M

29.89M

44.78M

67.08M

Receivables

66.12M

125.61M

212.55M

325.68M

428.9M

605.67M

907.3M

1.36B

2.04B

3.05B

Inventories

88.64M

218.12M

393.17M

545.39M

597.98M

972.01M

1.46B

2.18B

3.27B

4.89B

Payable

35.6M

101.35M

101.73M

153.22M

16.13M

275.21M

412.27M

617.6M

925.17M

1.39B

Cap Ex

-55.48M

-9.71M

-92.52M

-64.34M

-82.46M

-199.27M

-298.5M

-447.17M

-669.86M

-1B

Ufcf

-152.67M

-96.64M

-308.54M

-190.98M

-259.18M

-321.57M

-693.39M

-1.04B

-1.56B

-2.33B

Wacc

11.43

11.43

11.43

11.43

11.43

Pv Ufcf

-288.59M

-558.44M

-750.74M

-1.01B

-1.36B

Sum Pv Ufcf

-3.96B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

11.43

Free Cash Flow T1

-2.42B

Terminal Value

-32.61B

Present Terminal Value

-18.98B

Intrinsic Value

Enterprise Value

-22.94B

Net Debt

-368.66M

Equity Value

-22.57B

Diluted Shares Outstanding

66.67M

Equity Value Per Share

-338.59

Projected DCF

-338.59 1.066%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep