Stock Analysis on Net

Super Micro Computer Inc. (NASDAQ:SMCI)

$24.99

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to Equity (FCFE)

Super Micro Computer Inc., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net income
Net noncash charges
Changes in operating assets and liabilities
Net cash provided by (used in) operating activities
Purchases of property, plant and equipment
Proceeds from lines of credit and term loans
Repayment of lines of credit and term loans
Net borrowings (repayment) on asset-backed revolving line of credit, net of costs
Payment of other fees for debt financing
Proceeds from issuance of 2029 Convertible Notes, net of issuance costs
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).


Net Cash Provided by (Used in) Operating Activities
Over the six-year period from June 30, 2019, to June 30, 2024, there is a pronounced volatility in the net cash flow generated by operating activities. Initially, a strong positive cash flow of approximately $262.6 million was recorded in 2019, followed by a sharp decline to a negative cash flow of about $30.3 million in 2020. The subsequent year saw a recovery with positive operating cash flow reaching approximately $123.0 million in 2021. However, the trend reversed dramatically in 2022 with a negative cash flow exceeding $440.8 million. In 2023, the cash flow surged back to a substantial positive amount of roughly $663.6 million. The most recent data point in 2024 indicates a significant negative cash flow of approximately $2.5 billion, marking the largest cash outflow in the timeframe and suggesting considerable operational cash challenges or significant changes in working capital or operational conditions.
Free Cash Flow to Equity (FCFE)
The free cash flow to equity has exhibited considerable fluctuations throughout the examined period. Starting at around $145.2 million in 2019, the FCFE turned negative in 2020 with a decline to approximately -$70.8 million, indicating cash outflows to equity holders or increased capital expenditures exceeding operating cash flows. In 2021, the FCFE returned to a positive figure of about $130.8 million, signaling improved profitability or cash generation after investment activities. The year 2022 showed a modest positive free cash flow of roughly $26.0 million, which is lower than previous positive years, indicating a more cautious or constrained cash position. An increase occurred in 2023, with FCFE rising to approximately $326.3 million, the highest positive value in the dataset, reflecting strengthened cash distribution capacity to equity holders. However, in 2024, FCFE sharply declined to a negative value of around -$725.5 million, which correlates with the significant negative operating cash flow and highlights potential cash flow pressures affecting equity returns or investment funding needs.

Price to FCFE Ratio, Current

Super Micro Computer Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Apple Inc.
Arista Networks Inc.
Cisco Systems Inc.
Dell Technologies Inc.
P/FCFE, Sector
Technology Hardware & Equipment
P/FCFE, Industry
Information Technology

Based on: 10-K (reporting date: 2024-06-30).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Super Micro Computer Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Apple Inc.
Arista Networks Inc.
Cisco Systems Inc.
Dell Technologies Inc.
P/FCFE, Sector
Technology Hardware & Equipment
P/FCFE, Industry
Information Technology

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Super Micro Computer Inc. Annual Report.

5 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


Share Price
The share price demonstrates a consistent upward trend over the observed period. Starting at $2.27 in mid-2019, it increased modestly through 2020 and 2021 to $3.57. From 2022 onwards, the growth accelerated significantly, reaching $6.93 and continuing to rise sharply to $25.52 in 2023 and $45.54 in 2024, indicating strong market confidence or positive investor sentiment during the recent years.
Free Cash Flow to Equity (FCFE) per Share
The FCFE per share exhibits notable volatility over the years. It began at $0.29 in 2019 and declined to a negative value of -$0.14 in 2020, signaling potential cash flow challenges during that year. Recovery occurred in 2021 with a positive $0.26, followed by a reduction to $0.05 in 2022. A significant improvement was observed in 2023, with FCFE per share reaching $0.62. However, this was followed by a marked downturn in 2024, plunging to -$1.22, the lowest in the period examined, which could suggest operational or financial difficulties impacting cash generation for equity holders.
Price to FCFE Ratio (P/FCFE)
The P/FCFE ratio shows considerable fluctuations corresponding to the variations in FCFE and share price. In 2019, the ratio stood at 7.83, which is moderate. Data is absent for 2020. In 2021, the ratio increased to 13.81, indicating possibly a higher valuation relative to free cash flow. The ratio spiked dramatically in 2022 to 139.27, reflecting the low FCFE per share in that year combined with an increasing share price, signaling overvaluation or market anticipation of future growth. In 2023, the ratio decreased to 41.38 but remained elevated compared to earlier years, highlighting continued market optimism despite volatility in free cash flows. The ratio for 2024 is not available, likely due to the negative FCFE per share making the ratio non-meaningful or undefined.