FMP
SkyWater Technology, Inc.
SKYT
NASDAQ
SkyWater Technology, Inc., together with its subsidiaries, provides semiconductor development and manufacturing services. The company offers engineering and process development support services to co-create technologies with customers; and semiconductor manufacturing services for various silicon-based analog and mixed-signal, power discrete, microelectromechanical systems, and rad-hard integrated circuits. It serves customers operating in the computation, aerospace and defense, automotive and transportation, bio-health, consumer, and industrial/internet of things industries. The company was incorporated in 2017 and is headquartered in Bloomington, Minnesota.
7.06 USD
-0.46 (-6.52%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
140.44M
162.85M
212.94M
286.68M
342.27M
428.47M
536.37M
671.46M
840.56M
1.05B
Revenue %
-
15.96
30.76
34.63
19.39
25.18
25.18
25.18
25.18
Ebitda
9.57M
-23.28M
-2.68M
14.14M
6.56M
-1.62M
-2.03M
-2.54M
-3.18M
-3.98M
Ebitda %
6.81
-14.3
-1.26
4.93
1.92
-0.38
-0.38
-0.38
-0.38
Ebit
-9.3M
-50.65M
-30.87M
-14.79M
6.56M
-47.53M
-59.49M
-74.48M
-93.24M
-116.72M
Ebit %
-6.62
-31.1
-14.5
-5.16
1.92
-11.09
-11.09
-11.09
-11.09
Depreciation
18.87M
27.37M
28.19M
28.93M
-
45.91M
57.47M
71.94M
90.06M
112.74M
Depreciation %
13.43
16.81
13.24
10.09
-
10.71
10.71
10.71
10.71
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
7.44M
12.92M
30.02M
18.38M
18.84M
33.63M
42.1M
52.7M
65.97M
82.59M
Total Cash %
5.29
7.93
14.1
6.41
5.51
7.85
7.85
7.85
7.85
Receivables
30M
40.13M
62.84M
95.8M
54.33M
106.94M
133.88M
167.59M
209.8M
262.64M
Receivables %
21.36
24.64
29.51
33.42
15.87
24.96
24.96
24.96
24.96
Inventories
27.17M
17.5M
13.4M
15.34M
14.54M
39.4M
49.33M
61.75M
77.3M
96.77M
Inventories %
19.35
10.75
6.29
5.35
4.25
9.2
9.2
9.2
9.2
Payable
16.79M
7.64M
21.1M
19.61M
29.59M
36.03M
45.1M
56.46M
70.68M
88.48M
Payable %
11.96
4.69
9.91
6.84
8.65
8.41
8.41
8.41
8.41
Cap Ex
-89.85M
-36.7M
-15.38M
-8.62M
-11.26M
-85.72M
-107.31M
-134.34M
-168.17M
-210.52M
Cap Ex %
-63.98
-22.53
-7.22
-3.01
-3.29
-20.01
-20.01
-20.01
-20.01
Weighted Average Cost Of Capital
Price
7.06
Beta
Diluted Shares Outstanding
47.4M
Costof Debt
174.2
Tax Rate
After Tax Cost Of Debt
174.2
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
5.07M
Total Equity
334.62M
Total Capital
339.69M
Debt Weighting
1.49
Equity Weighting
98.51
Wacc
22.16
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
140.44M
162.85M
212.94M
286.68M
342.27M
428.47M
536.37M
671.46M
840.56M
1.05B
Ebitda
9.57M
-23.28M
-2.68M
14.14M
6.56M
-1.62M
-2.03M
-2.54M
-3.18M
-3.98M
Ebit
-9.3M
-50.65M
-30.87M
-14.79M
6.56M
-47.53M
-59.49M
-74.48M
-93.24M
-116.72M
Tax Rate
-198.33
-198.33
-198.33
-198.33
-198.33
-198.33
-198.33
-198.33
-198.33
-198.33
Ebiat
-12.39M
-44.3M
-31.56M
-17.76M
19.57M
-46.33M
-58M
-72.61M
-90.9M
-113.79M
Depreciation
18.87M
27.37M
28.19M
28.93M
-
45.91M
57.47M
71.94M
90.06M
112.74M
Receivables
30M
40.13M
62.84M
95.8M
54.33M
106.94M
133.88M
167.59M
209.8M
262.64M
Inventories
27.17M
17.5M
13.4M
15.34M
14.54M
39.4M
49.33M
61.75M
77.3M
96.77M
Payable
16.79M
7.64M
21.1M
19.61M
29.59M
36.03M
45.1M
56.46M
70.68M
88.48M
Cap Ex
-89.85M
-36.7M
-15.38M
-8.62M
-11.26M
-85.72M
-107.31M
-134.34M
-168.17M
-210.52M
Ufcf
-123.75M
-63.25M
-23.89M
-33.84M
60.56M
-157.19M
-135.63M
-169.79M
-212.55M
-266.08M
Wacc
22.16
22.16
22.16
22.16
22.16
Pv Ufcf
-128.68M
-90.89M
-93.14M
-95.44M
-97.81M
Sum Pv Ufcf
-505.97M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
22.16
Free Cash Flow T1
-271.4M
Terminal Value
-1.35B
Present Terminal Value
-494.93M
Intrinsic Value
Enterprise Value
-1B
Net Debt
-13.77M
Equity Value
-987.12M
Diluted Shares Outstanding
47.4M
Equity Value Per Share
-20.83
Projected DCF
-20.83 1.339%
