Magnachip Semiconductor Corp. (MX) intrinsic value & 10-year financials
Magnachip Semiconductor Corp. (MX) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue shrank 13.9% a year to $178.9M, with an average return on invested capital of 5.7%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $2.56
- Market cap
- $92.7M
- Revenue (FY2025)
- $178.9M
- Revenue growth (10-yr CAGR)
- -13.9%
- ROIC (10-yr avg)
- 5.7%
- Free cash flow (FY2025)
- -$54.2M
MX 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $178.9M | -$29.7M | -$0.82 | -$54.2M | -20.0% | -12.5% |
| FY2024 | $231.7M | -$54.3M | -$1.44 | -$17.7M | -22.9% | -25.8% |
| FY2023 | $230.1M | -$36.6M | -$0.89 | -$10.0M | -25.1% | -22.4% |
| FY2022 | $337.7M | -$8.0M | -$0.18 | -$18.2M | -1.6% | -2.7% |
| FY2021 | $474.2M | $56.7M | $1.21 | $55.5M | 17.6% | 31.2% |
| FY2020 | $507.1M | $345.0M | $7.54 | -$28.6M | 5.3% | 14.1% |
| FY2019 | $792.2M | -$21.8M | -$0.64 | $27.5M | 3.1% | 16.2% |
| FY2018 | $750.9M | -$3.9M | -$0.11 | $10.3M | 6.3% | 16.4% |
| FY2017 | $679.7M | $84.9M | $2.02 | -$52.9M | 5.8% | 38.6% |
| FY2016 | $688.0M | -$29.6M | -$0.85 | -$9.4M | 0.4% | 4.2% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
MAGNACHIP SEMICONDUCTOR Corp is facing top-line stagnation, with revenue contracting over the decade.
MAGNACHIP SEMICONDUCTOR Corp has historically struggled to out-earn its cost of capital, averaging just 5.7% ROIC.
MAGNACHIP SEMICONDUCTOR Corp has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, MAGNACHIP SEMICONDUCTOR Corp is modeled at -13.9% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-20.15 per share.