* Note: Prices are in Million (M) USD.
Description:
Entegris, Inc. develops, manufactures and supplies micro-pollution control products, specialty chemicals, and advanced material handling solutions for manufacturing processes in the semiconductor industry and other high-tech industries in North America, Taiwan, South Korea. , Japan, China, Europe and Southeast Asia. The company is headquartered in Billerica, Massachusetts.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $377 M
Debt : $4,056 M
EBITDA : $916 M
Net Debt (Debt - Cash): $3,679 M
Since EBITDA cannot cover net debt within 3 years, Avoid This Stock.
This criteria used industry in which company operates:
Sector: Technology
Industry: Semiconductor equipment & materials
Based on sector, 5 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 30.26
Since Forward PE Ratio is between 25 - 35, 1 point assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Error: Invalid cash flow data provided.Using default values for calculation.
Based on default values, 1 points assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $3,241 M
Revenue 5 Years Ago (2019-12-31): $1,591 M
Total Growth over 5 Years: 103.7%
5-Year Revenue CAGR (Historical): 15.3%
Forward 5-Year CAGR (Tapered): 10.7%
Since historical Revenue CAGR is between 15 - 20, 4 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $152 M
Share Count 5 Years Ago (2020-12-31): $136 M
Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $3.95
Trailing 12-Month Earnings Per Share (EPS): $2.17
Average Earnings Per Share (EPS): $3.06
Dividend Per Share (DPS): $0
Payout Ratio: 13%
Dividend Yield: 0%
Since company Payout Ratio is less than 50, 2 points assigned.
Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Using last 20 valid ROE years (max 20).Average ROE: 2.1%
Since Average ROE is less than 10, 1 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $93
52-Week Low: $61
Threshold Price (15% Above 52-Week Low): $70
Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $12,297 M
Since Market Cap is between 10B - 100B, 2 points assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 3% exposure of Total Portfolio.
Warren Buffet's Owners' Earnings:
No positive free cash flow year found to compute Owners' Earnings per share.
Note: Many highly growing companies reinvest heavily back into the business,
so their Owners' Earnings may appear very low. In such cases, other criteria should
be considered to assess the company’s true worth.
Value-Trade has assigned 16 points to above Entegris Inc (ENTG) stock.
Fair Value PE
20, Industry Based PE
25, Growth Based PE
15, ROE Based PE
2.07, Risk-Free Anchored PE (25% MoS)
17.61. Based on these 5 values, average assigned is
15.94. Value-Trades has assined P/E value
15.93. An average (Current Year EPS + Next Year EPS) earning per share is
$3.06.
Fair value using multiple P/Es (blended): $48.76 (PE 15.94 × EPS $3.06)
So the Final Fair Value is: $48.76
Understanding the Value-Trades P/E Blend (click to expand)
▾
What goes into the blended P/E?
- 20-Year Avg P/E — Long-run market baseline; conservative anchor.
- Fair Value P/E — Score-based (cash, debt, sector, etc.).
- Industry P/E — Peer group norm.
- Growth-Based P/E — Uses tapered growth rates, floored at 15.
- RCFC-Based P/E — Maps cash conversion efficiency.
- ROE-Based P/E — Higher ROE supports higher multiples.
- Risk-Free Anchored P/E — Macro floor tied to 10y yield w/ MoS.
How it works
- Extreme values are clamped/filtered (IQR method).
- Anchors (20y avg, RCFC/ROE, risk-free) are always kept if valid.
- Final fair value = min(Blended PE × EPS, Avg PE × EPS).
P/E Reference Summary
Using EPS: $3.06
| Source |
P/E Ratio |
Implied Fair Value |
| Value-Trades Assigned | 15.93 | $48.75 |
