MaxLinear

Rising In-House Designs Will Squeeze Semiconductor Margins

AnalystLowTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

03 Sep 25

AnalystLowTarget's Fair Value

US$15.00

4.2% overvalued

03 Sep

US$15.63

19.0%

-0.6%

19.0%

-0.6%

Edit anytime before Sep 3 10:09 PM. Then post Updates to your followers.

Author's Valuation

US$15.0

4.2% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$15.0

4.2% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

16.46%

Semiconductors revenue growth rate

0.79%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.46%

Calculation

US$91.39m

Earnings '28

21.05x

PE Ratio '28

US$1.92b

Market Cap '28

US$1.92b

Market Cap '28

95.77m

No. shares '28

US$20.09

Share Price '28

US$20.09 Share Price '28

Discounted to 2025 @ 10.52% p.a.

US$14.88

Fair Value '25