Silvaco Group

Expansion Into AI And Photonics Will Unlock Future Potential

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

18 May 25

Updated

10 Aug 25

Views

10 Aug

US$9.67

AnalystConsensusTarget's Fair Value

US$9.67

0.03% overvalued

108.9%

2.0%

108.9%

2.0%

You can edit this narrative until Aug 10 11:35 PM. Then, changes will post as Updates.

Author's Valuation

US$9.670.03% overvalued

AnalystConsensusTarget Fair Value

Shared on 10 Aug 25

Fair value Decreased 6.45%

Despite a significant increase in consensus revenue growth forecasts, Silvaco Group's future P/E ratio has declined, leading analysts to lower their fair value estimate from $10.33 to $9.67. What's in the News Silvaco expects Q3 2025 revenue of $14–18 million (28–64% YoY growth) and FY 2025 revenue of $64–70 million (7–17% YoY growth).

6 views

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

US$9.67

0.03% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

Forecast revenue growth rate

12.53%

Historical revenue growth rate

N/A

Software revenue growth rate

1.55%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.53%

Calculation

US$13.02m

Earnings '28

34.15x

PE Ratio '28

US$444.46m

Market Cap '28

US$444.46m

Market Cap '28

36.95m

No. shares '28

US$12.03

Share Price '28

US$12.03 Share Price '28

Discounted to 2025 @ 8.50% p.a.

US$9.42

Fair Value '25