(INDI) indie Semiconductor - Ratings and Ratios
Sensors, Cameras, LiDAR, Radar, Photonics
INDI EPS (Earnings per Share)
INDI Revenue
Description: INDI indie Semiconductor
Indie Semiconductor (NASDAQ: INDI) develops and supplies a broad suite of automotive‑grade semiconductor and software components that enable advanced driver‑assistance systems (ADAS), driver‑automation, in‑cabin monitoring, connected‑car services, and vehicle electrification. Its hardware portfolio spans ultrasonic parking‑assist sensors, short‑ and long‑range radar units, front‑ and side‑facing cameras for object detection and lane‑keeping, and solid‑state LiDAR modules for high‑precision distance and speed measurement. The firm also offers photonic subsystems—including fiber Bragg gratings, low‑noise lasers, athermal/tunable packaging, and high‑speed electronics—targeted at integrating sensor data into vehicle control architectures.
The automotive ADAS market is projected to grow at a compound annual growth rate (CAGR) of roughly 12‑15 % through 2030, driven by tightening safety regulations, the rollout of Level 2‑3 autonomy, and the electrification of vehicle platforms that demand higher sensor integration density. Assuming Indie can capture even 0.5 % of the estimated $80 billion global ADAS spend, its addressable revenue would be on the order of $400 million annually. This back‑of‑the‑envelope calculation highlights the scale of upside if the company secures OEM contracts and scales production.
Geographically, Indie operates across North America, Greater China, Europe, South Korea, the broader Asia‑Pacific, and South America, positioning it to benefit from divergent regional adoption curves. The United States and Europe remain the most mature markets for ADAS, while China’s rapid EV rollout and South Korea’s advanced automotive supply chain provide near‑term growth levers. However, market penetration in emerging regions (e.g., Latin America) is likely constrained by lower vehicle penetration rates and slower regulatory adoption.
Public financial filings (2023) show revenue of approximately $120 million, with year‑over‑year growth of 38 % and a gross margin hovering near 45 %. R&D intensity is roughly 20 % of revenue, reflecting the capital‑intensive nature of sensor and photonic development. Cash on hand stood at $45 million, giving the firm a runway of 12‑18 months under current burn rates, but additional financing would be required to scale volume production for large‑scale OEM programs. These figures are subject to revision pending the company’s next quarterly report.
Key economic drivers include the global shift toward electric vehicles (EVs), which demand higher‑bandwidth sensor suites; tightening safety legislation (e.g., EU’s mandatory lane‑keeping assist); and semiconductor supply‑chain dynamics that favor firms with in‑house photonic capabilities. Countervailing risks involve concentration of sales to a limited set of Tier‑1 OEMs, exposure to cyclical automotive production volumes, and potential technology displacement from competing sensor modalities (e.g., pure camera‑based perception). A material change in any of these variables—such as a loss of a major OEM contract or a breakthrough in competing LiDAR technology—would materially alter the outlook presented above.
INDI Stock Overview
Market Cap in USD | 856m |
Sub-Industry | Semiconductors |
IPO / Inception | 2021-06-10 |
INDI Stock Ratings
Growth Rating | -46.7% |
Fundamental | 25.3% |
Dividend Rating | - |
Return 12m vs S&P 500 | -14.8% |
Analyst Rating | 4.67 of 5 |
INDI Dividends
Currently no dividends paidINDI Growth Ratios
Growth Correlation 3m | 60.1% |
Growth Correlation 12m | -9.1% |
Growth Correlation 5y | -85.4% |
CAGR 5y | -22.98% |
CAGR/Max DD 3y | -0.27 |
CAGR/Mean DD 3y | -0.54 |
Sharpe Ratio 12m | -1.22 |
Alpha | -4.85 |
Beta | 0.837 |
Volatility | 66.59% |
Current Volume | 2823.7k |
Average Volume 20d | 2945.8k |
Stop Loss | 3.6 (-7%) |
Signal | -0.92 |
Piotroski VR‑10 (Strict, 0-10) 0.5
Net Income (-155.8m TTM) > 0 and > 6% of Revenue (6% = 13.1m TTM) |
FCFTA -0.08 (>2.0%) and ΔFCFTA 6.28pp (YES ≥ +1.0pp, WARN ≥ +0.5pp) |
NWC/Revenue 117.3% (prev 65.62%; Δ 51.65pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp) |
CFO/TA -0.08 (>3.0%) and CFO -66.2m > Net Income -155.8m (YES >=105%, WARN >=100%) |
NO Net Debt/EBITDA fails (EBITDA <= 0) |
Current Ratio 4.34 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active) |
Outstanding Shares last Quarter (195.4m) change vs 12m ago 14.81% (target <= -2.0% for YES) |
Gross Margin 41.08% (prev 41.46%; Δ -0.38pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0) |
Asset Turnover 26.15% (prev 29.51%; Δ -3.36pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0) |
Interest Coverage Ratio -10.96 (EBITDA TTM -110.1m / Interest Expense TTM 14.1m) >= 6 (WARN >= 3) |
Altman Z'' -2.78
(A) 0.29 = (Total Current Assets 331.8m - Total Current Liabilities 76.5m) / Total Assets 867.6m |
(B) -0.65 = Retained Earnings (Balance) -567.6m / Total Assets 867.6m |
(C) -0.19 = EBIT TTM -154.1m / Avg Total Assets 832.5m |
(D) -1.27 = Book Value of Equity -573.5m / Total Liabilities 452.5m |
Total Rating: -2.78 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D) |
ValueRay F-Score (Strict, 0-100) 25.29
1. Piotroski 0.50pt = -4.50 |
2. FCF Yield -7.16% = -3.58 |
3. FCF Margin -33.51% = -7.50 |
4. Debt/Equity 0.86 = 2.15 |
5. Debt/Ebitda -3.23 = -2.50 |
6. ROIC - WACC -27.54% = -12.50 |
7. RoE -36.73% = -2.50 |
8. Rev. Trend 63.36% = 3.17 |
9. Rev. CAGR 21.81% = 2.50 |
10. EPS Trend 22.29% = 0.56 |
11. EPS CAGR 0.0% = 0.0 |
What is the price of INDI shares?
Over the past week, the price has changed by -8.73%, over one month by -14.38%, over three months by +13.49% and over the past year by +1.31%.
Is indie Semiconductor a good stock to buy?
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of INDI is around 3.24 USD . This means that INDI is currently overvalued and has a potential downside of -16.28%.
Is INDI a buy, sell or hold?
- Strong Buy: 4
- Buy: 2
- Hold: 0
- Sell: 0
- Strong Sell: 0
What are the forecasts/targets for the INDI price?
Issuer | Target | Up/Down from current |
---|---|---|
Wallstreet Target Price | 6.2 | 59.4% |
Analysts Target Price | 6.2 | 59.4% |
ValueRay Target Price | 3.6 | -8.3% |
Last update: 2025-09-05 04:47
INDI Fundamental Data Overview
CCE Cash And Equivalents = 192.6m USD (Cash And Short Term Investments, last quarter)
P/E Forward = 128.2051
P/S = 3.9312
P/B = 2.192
Beta = 2.225
Revenue TTM = 217.7m USD
EBIT TTM = -154.1m USD
EBITDA TTM = -110.1m USD
Long Term Debt = 338.2m USD (from longTermDebt, last quarter)
Short Term Debt = 17.5m USD (from shortTermDebt, last quarter)
Debt = 355.7m USD (Calculated: Short Term 17.5m + Long Term 338.2m)
Net Debt = -165.0m USD (from netDebt column, last quarter)
Enterprise Value = 1.02b USD (855.8m + Debt 355.7m - CCE 192.6m)
Interest Coverage Ratio = -10.96 (Ebit TTM -154.1m / Interest Expense TTM 14.1m)
FCF Yield = -7.16% (FCF TTM -72.9m / Enterprise Value 1.02b)
FCF Margin = -33.51% (FCF TTM -72.9m / Revenue TTM 217.7m)
Net Margin = -71.59% (Net Income TTM -155.8m / Revenue TTM 217.7m)
Gross Margin = 41.08% ((Revenue TTM 217.7m - Cost of Revenue TTM 128.3m) / Revenue TTM)
Tobins Q-Ratio = -1.78 (set to none) (Enterprise Value 1.02b / Book Value Of Equity -573.5m)
Interest Expense / Debt = 1.27% (Interest Expense 4.53m / Debt 355.7m)
Taxrate = 21.0% (US default)
NOPAT = -154.1m (EBIT -154.1m, no tax applied on loss)
Current Ratio = 4.34 (Total Current Assets 331.8m / Total Current Liabilities 76.5m)
Debt / Equity = 0.86 (Debt 355.7m / last Quarter total Stockholder Equity 415.1m)
Debt / EBITDA = -3.23 (Net Debt -165.0m / EBITDA -110.1m)
Debt / FCF = -4.88 (Debt 355.7m / FCF TTM -72.9m)
Total Stockholder Equity = 424.3m (last 4 quarters mean)
RoA = -17.96% (Net Income -155.8m, Total Assets 867.6m )
RoE = -36.73% (Net Income TTM -155.8m / Total Stockholder Equity 424.3m)
RoCE = -20.21% (Ebit -154.1m / (Equity 424.3m + L.T.Debt 338.2m))
RoIC = -20.81% (NOPAT -154.1m / Invested Capital 740.5m)
WACC = 6.72% (E(855.8m)/V(1.21b) * Re(9.10%)) + (D(355.7m)/V(1.21b) * Rd(1.27%) * (1-Tc(0.21)))
Shares Correlation 3-Years: 100.00 | Cagr: 4.49%
Discount Rate = 9.10% (= CAPM, Blume Beta Adj.)
Fair Price DCF = unknown (Cash Flow -72.9m)
EPS Correlation: 22.29 | EPS CAGR: 0.0% | SUE: 0.0 | # QB: False
Revenue Correlation: 63.36 | Revenue CAGR: 21.81%
Additional Sources for INDI Stock
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle