EN DE

BE Semiconductor Industries NV (BESI) Fair Value & Analysis

Technology · NL · Market cap €18.7B · ISIN NL0012866412

BS BE Semiconductor Industries NV BESI · AS
Price€197.50
Fair Value€34.92
Upside-82.3%
Quality83/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

Watch BE Semiconductor Industries NV for free, get notified when fair value or trend changes. Watch for free

Strengths

Highly profitable · 24.0% net margin
Moderate debt · generates free cash flow
Wide moat 93/100

Risks

!Trades 466% ABOVE our fair value of €34.92
!Weak Growth (revenue 5y +6.4 %/yr)
!Mixed vs. peers (6/13)
!Weak on dividend: 16 out of 100
Weak Growth (revenue 5y +6.4 %/yr)
Highly profitable · 24.0% net margin
Moderate debt · generates free cash flow
0.65% dividend yield
Mixed vs. peers (6/13)
Wide moat 93/100
Evidence: High Range €22.37 – €49.36 Share as image

Fair value as of: Aug 27, 2026

From 25 valuation models · updated yesterday

Share price +4.2% over the past month.

A strong business, but trading 466% above our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track BE Semiconductor Industries NV and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card. Track it free

What matters now

  • A high-quality business (quality 83/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (€49.36). The favourable scenario is already priced in.
  • A fairly wide model range (€22.37 to €49.36) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€320.30 €38.15 Fair Value €34.92 Jul 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

60‑month range €38.15 – €320.30 · fair‑value band €22.37 – €49.36 · the €197.50 price screens above the €34.92 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

BE Semiconductor Industries NV (BESI) currently trades at €197.50, while our model-based Fair Value estimate is €34.92, implying the stock looks roughly 82.3% overvalued today. The Quality Score stands at 83/100 (high quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, BE Semiconductor Industries NV generated revenue of €632M at a net margin of 24.0%. Revenue grew 28.3% year over year. It earns a return on equity of 31.3%. Net debt stands at €157M. Fundamentals as of Aug 27, 2026

Our scenario range runs from €22.37 (bear case) to €49.36 (bull case); at €197.50, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 32% below its 52-week high and 92% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -71% fair-value upside, at -82%, BESI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (€3.52 to €50.76). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF €21.11 €30.75 €44.09 80
Residual Income €9.63 €11.44 €35.80 76
Rev-Margin DCF €18.29 €28.90 €40.51 74
All 25 models by family
DCF Models
FCF DCF €20.53 €31.05 €46.33 38
Owner Earnings €18.78 €28.47 €42.55 31
5Y Revenue Exit €18.29 €28.69 €41.57 39
5Y EBITDA Exit €26.15 €42.86 €61.77 41
5Y P/E Exit €25.96 €42.52 €59.26 38
10Y Revenue Exit €18.34 €27.85 €39.80 36
10Y EBITDA Exit €23.86 €37.50 €54.70 37
10Y P/E Exit €23.73 €37.26 €52.85 35
Earnings-Based
Graham-Dodd €11.31 €28.84 €37.51 54
PEG = 1.0 €5.38 €7.68 €9.99 46
EPV €16.44 €19.46 €22.11 59
Dividend Discount
Gordon GGM €20.04 €38.83 €66.10 70
DDM Multi-Stage €20.04 €30.56 €41.92 61
Multiples
P/E Multiple €34.91 €46.55 €58.19 63
P/S Multiple €21.20 €28.26 €35.33 58
P/B Multiple €21.20 €28.26 €35.33 55
EV/EBIT €37.65 €50.76 €63.87 53
EV/EBITDA €33.56 €45.31 €57.07 54
EV/Revenue €18.20 €26.72 €35.24 43
Asset-Based
NCAV (Graham) €2.63 €3.52 €5.26 50
Growth DCF
Growth DCF €21.11 €30.75 €44.09 80
Rev-Margin DCF €18.29 €28.90 €40.51 74
Economic Profit
Residual Income €9.63 €11.44 €35.80 76
ROIC Compounder €17.31 €21.62 €26.24 72
Growth Earnings
Growth-Adj P/E €26.53 €37.90 €49.27 68

Widest divergence: Growth Earnings (€37.90) versus Asset-Based (€3.52). Highest evidence: Growth DCF (80).

Notify me when BESI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 103.9
P/S ratio 23.1 P/E × margin
EPS (TTM) €1.90 price ÷ EPS = P/E 103.9
Dividend yield 0.7% payout 67.6%
Net margin 22.3% FY2025
Return on equity 31.3% TTM
More key figures
Profitability
Return on assets (EBIT) 21.8% avg 5y
Operating margin 34.6% TTM
Growth
Revenue (TTM) €632M TTM
Revenue growth (YoY) +28.3% 3y avg -6.5%
EPS growth (YoY) +63.5%
Balance sheet & cash flow
Free cash flow €162M FY2025
Net debt €157M FY2025 · ≈ 1.0 yrs of FCF

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 83/100

Of which business quality 78 · Market factors (momentum, volatility) 48

Profitability 72
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 99
Disciplined investing over empire-building
Low Volatility 22
Calm price path (market factor)
Momentum 52
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

BE Semiconductor Industries N.V. develops, manufactures, markets, sells, and services semiconductor assembly equipment for the semiconductor and electronics industries in the Netherlands, Switzerland, Austria, Singapore, Malaysia, and internationally. It operates through three segments: Die Attach, Packaging, and Plating.

Full company description

BE Semiconductor Industries N.V. develops, manufactures, markets, sells, and services semiconductor assembly equipment for the semiconductor and electronics industries in the Netherlands, Switzerland, Austria, Singapore, Malaysia, and internationally. It operates through three segments: Die Attach, Packaging, and Plating. The company offers single chip, multi chip, multi module, flip chip, epoxy and soft solder die bonding systems, hybrid, TCB and embedded bridge die bonding, die lid attach, and fan out wafer level packaging systems; and conventional, ultra-thin and wafer level molding, trim and form, and singulation systems. It also provides tin, copper, precious metal and solar plating systems, and related process chemicals; and tooling, conversion kits, spare parts, and other services. The company sells its products under the Fico, Meco, Datacon, and Esec brands. It serves multinational chip manufacturers, foundries, assembly subcontractors and electronics, and industrial companies. BE Semiconductor Industries N.V. was incorporated in 1995 and is headquartered in Duiven, the Netherlands.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

BE Semiconductor Industries NV reported revenue of €591M in FY2025 versus €749M in FY2021, a compound −5.7%/yr. Reported net income was €132M in FY2025, compounding −17.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
€591M
Latest YoY
−2.7%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−6.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.4%
Avg. revenue growth/yr (29Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.4%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+1.5% (0.9 + 0.6)
Revenue −5.7%/yr
FY21 €749M
FY22 €723M
FY23 €579M
FY24 €607M
FY25 €591M
Net income −17.4%/yr
FY21 €282M
FY22 €241M
FY23 €177M
FY24 €182M
FY25 €132M
Character of growth · EPS growth decomposed (2014-2025) +10.7 % p.a.
Revenue per share +4.7 pp

of which total revenue +5.4 pp · buybacks/dilution −0.7 pp

EBIT margin +6.5 pp
Tax rate −0.3 pp
Residual (interest, one-offs) −0.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

BESI screens 82% overvalued. Compare with ASML Holding →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "BE Semiconductor Industries NV Fair Value". https://www.fairvalue-calculator.com/stock/BESI

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Semiconductor Equipment & Materials · 212 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 83 · Top 25%
Fair Value upside −82% · Bottom 25%
Return on equity (TTM) 31% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 35% · Top 25%
Revenue growth 28% · Above median
Dividend yield (TTM) 0.8% · Below median
Debt / equity 1.22× · Higher than 75% of peers

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 103.9× · Pricier than 75% of peers
P/S (TTM) 34.30× · Pricier than 75% of peers
P/FCF 133.5× · Pricier than 75% of peers
PEG 1.41× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 64
PAST100 · sector 30
HEALTH39 · sector 96
DIVIDEND16 · sector 17

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML €1,486 €604.27 -59%
Applied Materials, Inc AMAT $479.76 $183.10 -62%
Lam Research Corporation LRCX $312.88 $91.80 -71%
KLA Corporation KLAC $183.83 $74.58 -59%
NAURA Technology Group 002371 ¥707.90 ¥205.30 -71%
Teradyne, Inc TER $363.10 $65.80 -82%
Advanced Micro-Fabrication Equipment Inc 688012 ¥380.95 ¥55.05 -86%
Piotech Inc 688072 ¥685.11 ¥89.27 -87%
Hon. Precision, Inc 7769 6,445 TWD 1,804 TWD -72%
Hangzhou Changchuan Technology Co 300604 ¥284.80 ¥46.26 -84%

Compare BE Semiconductor Industries NV with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is BE Semiconductor Industries NV (BESI) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of €34.92 versus a price of €197.50, about −82% (overvalued).
What is the fair value of BESI?
Our model-based fair value for BE Semiconductor Industries NV is €34.92 (as of Aug 27, 2026), built from audited fundamentals. The current price: €197.50.
What is the quality score of BESI?
BE Semiconductor Industries NV has a Quality Score of 83/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of BE Semiconductor Industries NV (BESI)?
BE Semiconductor Industries NV reported trailing-twelve-month revenue of about €632M (latest available figure, as of Aug 27, 2026).
What is the net profit margin of BESI?
The net profit margin of BE Semiconductor Industries NV is about 24.0%, meaning it keeps roughly 24.0% of revenue as net income. Based on the latest reported figures.
Does BE Semiconductor Industries NV pay a dividend?
BE Semiconductor Industries NV currently shows a dividend yield of about 0.55% relative to its recent price (as of Aug 27, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

Free · no account needed

Watch BE Semiconductor Industries NV in the live analysis

One click puts BE Semiconductor Industries NV on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.