FMP

FMP

Enter

AEHR - Aehr Test Systems

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

Aehr Test Systems

AEHR

NASDAQ

Aehr Test Systems provides test systems for burning-in and testing logic, optical, and memory integrated circuits worldwide. It offers products, such as the ABTS and FOX-P families of test and burn-in systems and FOX WaferPak Aligner, FOX-XP WaferPak Contactor, FOX DiePak Carrier, and FOX DiePak Loader. The ABTS system is used in production and qualification testing of packaged parts for lower power and higher power logic devices, as well as various common types of memory devices. The FOX-XP and FOX-NP systems are wafer contact and singulated die/module test and burn-in systems used for burn-in and functional test of complex devices, such as memories, digital signal processors, microprocessors, microcontrollers, systems-on-a-chip, and integrated optical devices. The FOX-CP system is a single-wafer compact test and reliability verification solution for logic, memory, and photonic devices. The WaferPak Contactor contains a unique full wafer probe card capable of testing wafers up to 300mm that enables IC manufacturers to perform test and burn-in of full wafers on Aehr Test FOX systems. The DiePak Carrier is a reusable, temporary package that enables IC manufacturers to perform final test and burn-in of bare die and modules. Aehr Test Systems was incorporated in 1977 and is headquartered in Fremont, California.

8.52 USD

0.385 (4.52%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.43B

7.88B

7.56B

7.43B

7.31B

7.58B

7.87B

8.16B

8.47B

8.79B

Revenue %

-

22.51

-4.09

-1.73

-1.64

3.76

3.76

3.76

3.76

Ebitda

2.08B

2.17B

1.61B

1.55B

1.62B

1.88B

1.96B

2.03B

2.11B

2.18B

Ebitda %

32.25

27.58

21.35

20.89

22.2

24.85

24.85

24.85

24.85

Ebit

1.55B

1.81B

1.39B

1.28B

1.34B

1.53B

1.59B

1.65B

1.71B

1.78B

Ebit %

24.15

22.98

18.43

17.27

18.34

20.23

20.23

20.23

20.23

Depreciation

521M

363M

221M

269M

282M

350.38M

363.56M

377.23M

391.42M

406.15M

Depreciation %

8.1

4.61

2.92

3.62

3.86

4.62

4.62

4.62

4.62

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

3.9B

1.98B

1.23B

1.08B

674M

1.91B

1.98B

2.06B

2.13B

2.21B

Total Cash %

60.66

25.11

16.3

14.59

9.22

25.18

25.18

25.18

25.18

Receivables

148M

240M

226M

224M

205M

214.65M

222.72M

231.1M

239.79M

248.81M

Receivables %

2.3

3.04

2.99

3.02

2.81

2.83

2.83

2.83

2.83

Inventories

1.27B

709M

709M

710M

734M

875.87M

908.82M

943M

978.47M

1.02B

Inventories %

19.79

9

9.38

9.56

10.05

11.55

11.55

11.55

11.55

Payable

345M

435M

455M

380M

338M

403.97M

419.16M

434.93M

451.28M

468.26M

Payable %

5.36

5.52

6.02

5.12

4.63

5.33

5.33

5.33

5.33

Cap Ex

-228M

-270M

-328M

-298M

-226M

-279.19M

-289.7M

-300.59M

-311.9M

-323.63M

Cap Ex %

-3.54

-3.43

-4.34

-4.01

-3.09

-3.68

-3.68

-3.68

-3.68

Weighted Average Cost Of Capital

Price

26.64

Beta

Diluted Shares Outstanding

219M

Costof Debt

6.29

Tax Rate

After Tax Cost Of Debt

4.88

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

4.96B

Total Equity

5.83B

Total Capital

10.79B

Debt Weighting

45.95

Equity Weighting

54.05

Wacc

8.87

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.43B

7.88B

7.56B

7.43B

7.31B

7.58B

7.87B

8.16B

8.47B

8.79B

Ebitda

2.08B

2.17B

1.61B

1.55B

1.62B

1.88B

1.96B

2.03B

2.11B

2.18B

Ebit

1.55B

1.81B

1.39B

1.28B

1.34B

1.53B

1.59B

1.65B

1.71B

1.78B

Tax Rate

22.37

22.37

22.37

22.37

22.37

22.37

22.37

22.37

22.37

22.37

Ebiat

1.17B

1.7B

1.07B

1.1B

1.04B

1.26B

1.3B

1.35B

1.4B

1.45B

Depreciation

521M

363M

221M

269M

282M

350.38M

363.56M

377.23M

391.42M

406.15M

Receivables

148M

240M

226M

224M

205M

214.65M

222.72M

231.1M

239.79M

248.81M

Inventories

1.27B

709M

709M

710M

734M

875.87M

908.82M

943M

978.47M

1.02B

Payable

345M

435M

455M

380M

338M

403.97M

419.16M

434.93M

451.28M

468.26M

Cap Ex

-228M

-270M

-328M

-298M

-226M

-279.19M

-289.7M

-300.59M

-311.9M

-323.63M

Ufcf

385.96M

2.35B

993.41M

1B

1.05B

1.24B

1.35B

1.4B

1.45B

1.51B

Wacc

8.87

8.87

8.87

8.87

8.87

Pv Ufcf

1.14B

1.14B

1.09B

1.03B

986.27M

Sum Pv Ufcf

5.39B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.87

Free Cash Flow T1

1.52B

Terminal Value

19.36B

Present Terminal Value

12.65B

Intrinsic Value

Enterprise Value

18.04B

Net Debt

4.29B

Equity Value

13.75B

Diluted Shares Outstanding

219M

Equity Value Per Share

62.8

Projected DCF

62.8 0.576%

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