Allegro MicroSystems, Inc. (ALGM): what the price assumes
In the published model solve dated 2026-Q2, anchored at $36.05, Allegro MicroSystems, Inc. (ALGM) is priced for today's economics sustained for ~29.1 years. boothcheck publishes no house fair value, target price, or buy/sell rating; individual model outputs and user-controlled scenarios are analytical inputs, not Boothcheck targets. Narrative composed 2026-07-25.
Generated: 2026-09-07 · Exported: 2026-09-09 · Source: https://boothcheck.com/report/ALGM
Headline
| Field | Value |
|---|---|
| Ticker | ALGM |
| Company | Allegro MicroSystems, Inc. |
| Sector / Industry | Technology |
| Current price | $36.05/sh |
| Composition | Magnetic sensors 61% / Power integrated circuits 40% |
What The Price Assumes (Inversion)
The assumption today's price embeds, recovered by inverting the valuation.
| Field | Value |
|---|---|
| Inversion basis | whole-company |
| Must persist for | 29.1y |
| Multiple paid | 147x operating income |
Solve inputs: computed at a 13% cost of capital; growth searched up to the 25% self-funding ceiling.
How unusual the bet is: n/a
| Reference | Value |
|---|---|
| vs own history | -0.28σ |
Valuation X-Ray
Asset, earnings-power and peer-multiple models all land far below the price; ONLY the growth-DCF reaches it. The bet is durable compounding the static frames structurally cannot price (a moat/durability premium).
How the valuation models price the stock relative to the market price. Price/FV above 1.0 means the market pays more than that lens defends (expensive); at or below 1.0 the lens can defend the price.
| Family | Median price/FV | Models | Reads |
|---|---|---|---|
| Asset | 12.65x | 1 | expensive |
| Earnings | 8.33x | 3 | expensive |
| Relative | 3.65x | 4 | expensive |
| Growth | 0.90x | 3 | justifies |
Families that justify the price: Growth Families that call it expensive: Asset, Earnings, Relative
The models below discount at their own flat-beta convention rates (cost of equity 9.3%, WACC 8.9%); the inversion above states its own rate.
Per-Model Detail (n=11)
| Model | Family | FV | Price/FV | Applicable | Methodology |
|---|---|---|---|---|---|
| DCF Perpetual Growth | Growth | $20.19 | 1.79x | yes | FCF base $0.1B, growth 24% (input: historical growth), terminal g 4.0%, WACC 8.9%, 7yr projection |
| DCF Exit Multiple | Growth | $40.11 | 0.90x | yes | Exit EV/EBITDA: 57.7x / 59.7x / 61.7x (bear / base = today's held flat / bull), 7yr |
| Relative Valuation | Relative | $10.78 | 3.34x | yes | P/E 48.4x (blended: static sector reference 22x + trailing (TTM) 473x), scenarios: 38.9x / 48.4x / 57.9x (bear / base = reference held flat / bull), EV/EBITDA 29.11x |
| Simple DDM | Growth | — | — | no | — |
| Two-Stage DDM | Growth | — | — | no | — |
| Simple Excess Return | Asset | $0.82 | 43.96x | yes | BV/sh $5.17, ROE (TTM) 1.5%, ke 9.3% (excluded from median) |
| Two-Stage Excess Return | Asset | $0.45 | 80.11x | yes | 5yr excess ROE then converge to ke=9.3% (excluded from median) |
| Discounted Future Market Cap | Growth | $45.22 | 0.80x | yes | Rev $0.9B, growth 24% (input: historical growth; tapered), Terminal P/S: 5.7x / 7.1x / 8.5x (bear / base = today's held flat / bull, cap 12x) |
| Peter Lynch Fair Value | Relative | $0.84 | 42.92x | yes | EPS $0.07, growth 1% (input: historical EPS growth), PEG=356.48 (Overvalued) (excluded from median) |
| Margin Trajectory | Growth | — | — | no | — |
| Earnings Power Value | Earnings | $4.63 | 7.79x | yes | Normalized EBIT (5y avg op income, one-time charges added back) $0.10B × (1−9%) / WACC 8.9% → EPV (no growth) |
| Residual Income | Asset | $0.32 | 112.66x | yes | BV $5.17 + 5yr PV of (ROE (TTM) 1.5% − Kₑ 9.3%) × BV; BV grows 1.0%/yr (excluded from median) |
| Graham Number | Asset | $2.85 | 12.65x | yes | √(22.5 × EPS $0.07 × BVPS $5.17) — Graham's conservative floor |
| EV/EBITDA Relative | Relative | $9.10 | 3.96x | yes | EBITDA $0.11B × sector EV/EBITDA 16.0x |
| FCF Yield | Earnings | $4.33 | 8.33x | yes | FCF $87.8M / Kₑ 9.3% — zero-growth perpetuity |
| SBC-Adj FCF Yield | Earnings | $1.36 | 26.51x | yes | SBC-adj FCF $0.04B (FCF $0.09B − SBC $0.05B) capitalized at Kₑ (excluded from median) |
| Ben Graham Formula | Earnings | $2.26 | 15.95x | yes | EPS $0.07 × (8.5 + 2×15.0%) × (4.4 / 5.3%) |
| ROIC-Justified P/B | Asset | $1.22 | 29.55x | yes | BV $5.17 × (ROIC 2.1% / WACC 8.9%) (excluded from median) |
| P/Sales Sector | Relative | $25.37 | 1.42x | yes | Revenue $0.95B × sector P/S 5.0x |
| PEG Fair Value | Relative | $2.63 | 13.71x | yes | EPS $0.07 × (PEG 1.5 × growth 25.0% (input: historical EPS growth)) → PE 37.5x |
| Earnings Yield | Earnings | $0.76 | 47.43x | yes | EPS $0.07 / required return 9.3% (Rf 4.3% + ERP 5.0%) (excluded from median) |
| Funds From Operations Multiple | Relative | — | — | no | — |
| Clinical Phase NPV | Growth | — | — | no | — |
| Merton | Asset | — | — | no | — |
| V5 Mechanical | — | — | — | no | — |
Solvency
| Field | Value |
|---|---|
| Net debt | $131.5m |
| Net debt / NOPAT (after-tax) | 3.08x |
| Net debt / operating income (pre-tax) | 2.82x |
| Interest coverage | 2.3x |
| Share count CAGR (buyback) | -0.6% |
| Burning cash | no |
Bullet Takeaways
- Allegro sells magnetic sensor and power integrated circuits into vehicle electrification and driver assistance, and its latest annual report now names AI data centers, robotics, and energy infrastructure as the advanced industrial markets it is chasing, which is where the past year's growth actually came from.
- The distance between what the business earns and what the price assumes is the whole story: operating margin ran 1.6% over the trailing year against 8.1% through a full cycle, and today's price works out to roughly 127 times that through-cycle operating income.
- The next real information arrives on July 30, 2026, when first-quarter results land against management's guided net sales range of $245 million to $255 million.
Bull Case
The market is paying for compounding that runs for decades, and the awkward thing for a skeptic is that the recent operating record does not obviously argue against it. Fiscal 2026 net sales rose 23% to $890.1 million, with the fourth quarter up 26%. Set that against the eight analog and mixed-signal chipmakers it trades alongside: only MACOM (MTSI) at 27.0% and Monolithic Power (MPWR) at 23.9% grew faster over their own trailing years, while Microchip (MCHP) managed 7.1%, Skyworks (SWKS) 2.3%, and Qorvo (QRVO) went backwards at negative 1.1%. Growth is not the part of this business that needs a defence.
What Allegro sells is the part of a car nobody thinks about until it stops working. Roughly 61% of revenue comes from magnetic sensors, built, in the company's own description, on monolithic Hall-effect, GMR and TMR technologies, which allow customers to develop contactless sensor solutions that reduce mechanical wear and provide greater measurement accuracy and system control. Contactless matters more than it sounds. A sensor with no moving parts does not wear out, which is why these devices end up in steering, braking and battery-management positions where a failure is not an inconvenience. That position is also the pricing argument. Semtech's own filing describes an industry characterized by decreasing average unit selling prices over the life of a product and as volumes increase, which is the default gravity in analog chips. Allegro's answer is that parts meeting stringent safety and reliability requirements tend to command higher average selling prices and exhibit slower ASP erosion. Qualification into a safety-critical socket takes years, and the customer does not casually re-open it.
The second leg is the industrial pivot, and it is visible in the numbers rather than the slide deck. The annual report attributes the industrial gain to an increase in demand for data center applications, industrial automation and robotics products, medical applications and clean energy applications, offset by weakness in consumer and broad-based industrial lines. Those are the same physical measurements the automotive business already solves: current, position, speed. Selling a qualified current sensor into a power rack rather than a powertrain is a channel decision, not a new engineering programme.
Then there is the first evidence of operating leverage. Research spending ran 23.1% of our total net sales for the fiscal year ended March 27, 2026, a decrease from 24.8% of our total net sales the year before. The dollars went up; the ratio came down, because sales rose faster. That is the exact mechanism that turns a 1.6% trailing operating margin into something resembling the rest of the group, and it is the only mechanism that matters here. MACOM (MTSI) runs 16.0% operating margins on $1.07 billion of revenue and Monolithic Power (MPWR) runs 27.1% on $2.96 billion, so the destination is not theoretical for a company of this size and gross-margin profile.
Meanwhile the balance sheet has quietly stopped being a question. The company reports no debt outstanding under our revolving credit facility and $256.0 million of additional borrowings available, it is not burning cash, and the share count has drifted down rather than up. A cyclical chipmaker that can fund its own growth through the trough is a chipmaker that gets to keep its design wins when the cycle turns.
Bear Case
Follow where the cash actually went. Over the four years to December 2025 the share count fell about 0.8% a year, which is not capital return so much as a treadmill: roughly two fifths of free cash flow leaves again as stock compensation, and what the company retires broadly cancels what it issues. The cash that genuinely moved went to lenders. Payments were applied against the term loan across February, April, May and July of 2025, a fourth credit-agreement amendment followed on January 21, 2026, and a global restructuring was enacted in January 2025. Deleveraging and restructuring during a growth phase is a defensible use of money. It is also not the behaviour of a management team that thinks its own equity is cheap.
That matters because of what the equity has to deliver. At $46.00 the price sits at roughly 127 times the operating income the business generates through a full cycle, and the arithmetic that supports it requires company-wide operating profit to keep compounding at the fastest rate the business can fund out of its own cash flow for something close to 28 years. The rate itself is not the stretch; the company has recently run at it. The persistence is. Of the comparable fast-growers this has been measured against, roughly 15% were still compounding at that pace a decade later. And the sensitivity is steep: one percentage point of shortfall in the growth rate adds roughly 3.6 years to the horizon already built into the quote.
The channel is the near-term fragility. Distributors took approximately 55.0%, 50.7% and 52.9% of our net sales across the last three fiscal years, so the share moved up meaningfully in the most recent one, and the company is explicit about what that means: Because our distributors control the relationships with end customers, if our relationship with any distributor ends, we could also lose our relationships with their customers. Rising distributor share during a demand upswing is also how inventory gets ahead of end demand without anyone noticing until it reverses. On the cost side the commitments are already made. Some of our purchase commitments are not cancellable, which converts a demand air pocket directly into a charge.
The gross-margin machinery carries its own admission. The filing states that If a product does not meet our gross margin targets, we may be forced to stop design or production of the product, regardless of where it is in the development or sales stage. Read plainly, that is a company telling investors it will walk away from revenue rather than carry a bad-margin part. Right discipline, and also a ceiling on how hard the top line can be pushed.
None of this is abstract in the trailing numbers. Operating income came to $13.0 million over the trailing year and the company posted a net loss, on a business that a cohort peer of similar revenue converts at 16.0%. Power Integrations at 1.1% and Semtech at 2.1% operating margins show that the cohort's cyclical floor is a real place, and Allegro's 1.6% is standing in it. Interest coverage of about 2.8 times is adequate, but it is adequate against depressed operating profit, and net debt of $124.9 million, about 1.8 times the operating income it earns through a full cycle, only looks light while the cycle cooperates. The bear case is not that Allegro is a bad business. It is that a price built on decades of uninterrupted compounding leaves nothing for the ordinary event of a semiconductor cycle behaving like a semiconductor cycle.
Valuation
Start with the demand embedded in the quote. At $46.00 the market values Allegro at roughly 127 times the operating income the business produces through a full cycle rather than in its current trough, and the assumption that reconciles those two numbers is company-wide operating profit compounding at the fastest rate the company can self-fund for something like 28 years. The arithmetic runs at a 13.1% cost of capital. The near-term pace is ordinary by this company's own recent standards; the length is not. Roughly 15% of the fast-growers used as the reference were still going at that clip a decade on.
The valuation methods split cleanly, and that split is where the argument lives. Book-value approaches land an order of magnitude below the quote. So does the lens that capitalizes a five-year average of operating income at a 9% cost of capital and credits no growth whatever, which is simply what the business is worth if it keeps doing exactly what it has done. Applying the technology sector's revenue multiple to last year's sales closes part of the remaining distance but nothing like the bulk of it. Only the forward-growth methods arrive, and the most generous of them arrives by assuming the market still pays the same rich cash-flow multiple seven years out that it pays today. That is not a method finding value the others missed. It is a method assuming today's opinion never expires.
So the concrete version of what has to be true is a margin, not a story. Through the cycle Allegro has earned about 8.1% operating margins. Over the trailing year it earned 1.6%. The company describes itself as serving higher growth applications, primarily in automotive and industrial markets, and the first evidence that the mix is doing something to the cost structure sits in the research line: 23.1% of our total net sales for the fiscal year ended March 27, 2026, a decrease from 24.8% of our total net sales a year earlier. Spending rose; intensity fell. One year of that is a data point, not a trend.
Cohort position is unusual at both ends. Only MACOM (MTSI) at 27.0% and Monolithic Power (MPWR) at 23.9% grew faster over their own trailing years, while Microchip (MCHP) managed 7.1% and Qorvo (QRVO) went backwards at negative 1.1%. On operating margin the ranking inverts: 1.6% for Allegro against 27.1% at MPWR and 16.0% at MTSI. A group rarely ranks one member near the front on growth and last on profitability at the same time, and the price has decided which of those two columns predicts the other.
The balance sheet neither rescues nor endangers that bet. Net debt runs $124.9 million, about 1.8 times the operating income earned through a full cycle, and the business is not consuming cash. Interest is covered about 2.8 times over, which is workable but computed on a depressed operating profit rather than a normal one. Liquidity is not the issue: the company reports no debt outstanding under our revolving credit facility and $256.0 million of additional borrowings available. What the balance sheet buys is time for the margin to arrive, which is the only variable the price is genuinely asking about.
Catalysts
The next scheduled event is close. Allegro reports first-quarter fiscal 2027 results before the market opens on Thursday, July 30, 2026, with a call the same morning. The quarter being reported ended June 26, 2026, and management guided net sales to a range of $245 million to $255 million, which at the midpoint would be growth of about 23% against the year-ago quarter.
The bar was set high by the quarter before it. Fourth-quarter net sales came in at $243.2 million, up 26% year over year, and full-year fiscal 2026 net sales reached $890.1 million, up 23%. Two things in the print will matter more than the headline. First, whether the industrial and data-center demand that drove the mix shift is still accelerating or was a restocking effect. Second, gross margin, because the entire distance between a 1.6% trailing operating margin and the 8.1% the business earns through a cycle runs through that line.
Sell-side positioning has moved with the industrial story rather than the automotive one. Mizuho reiterated an Outperform rating and raised its target in early July, citing industrial, AI data-center and robotics demand extending through at least 2027, and both UBS and Evercore ISI lifted targets over the same stretch. That is a sentiment input rather than a fundamental one. The fundamental test is the guidance management issues for the September quarter alongside the July 30 print, since a second consecutive quarter of low-twenties growth is what the long horizon embedded in the price actually requires.
Peer Cohorts (Per Segment, With Filing Citations)
Core business (reported)
- MPWR (MONOLITHIC POWER SYSTEMS INC)
- FY2025 10-K: …partners utilize prior to shipping to our customers. The manufacturing facilities we utilize in Asia enable us to benefit from shorter manufacturing cycle times and lower labor and overhead costs. We have expanded our product testing capabilities in these facilities and are able to take advantage of the rich pool of…
- FY2025 10-K: …of such products. We consider our primary competitors to include Analog Devices, Infineon Technologies, NXP Semiconductors, ON Semiconductor, Power Integrations, Renesas Electronics, ROHM Semiconductor, Semtech, STMicroelectronics and Texas Instruments. 9 Table of Contents We expect continued competition from…
- POWI (POWER INTEGRATIONS, INC.)
- FY2025 10-K: …with alternatives from such companies as Infineon, Mitsubishi Electric, Fuji Electric, Semikron and Hangzhou Firstack Technology Co., as well as driver circuits made up of discrete devices. Our motor-driver ICs compete with power modules from such companies as ON Semiconductor, Infineon, STMicroelectronics,…
- FY2025 10-K: …is subject to change based on the relative pricing of solutions that compete with ours. Variations in product mix, end-market mix and customer mix can also cause our gross margin to fluctuate. Also, because we purchase a large percentage of our silicon wafers from foundries located in Japan, our gross margin is…
- MCHP (MICROCHIP TECHNOLOGY INCORPORATED)
- FY2025 10-K: …balances of the Company's receivables. Note 3 . Geographic and Segment Information The Company's business is made up of two operating segments, semiconductor products and technology licensing. These segments represent management's view of the business for which separate financial information is available and…
- FY2025 10-K: …the Company's manufacturing capabilities to help ensure the efficiency of the Company's operations and fulfillment of customer requirements. The technology licensing segment includes sales and licensing of the Company's intellectual property. The CODM uses segment gross profit for evaluating each segment's…
- DIOD (DIODES INC /DEL/)
- FY2025 10-K: …of Financial Condition and Results of Operations - Business Outlook" in Part II, Item 7 and "Risk Factors - The success of our business depends on the strength of the global economy and the stability of the financial markets, and any weaknesses in these areas may have a material adverse effect on our net sales,…
- FY2025 10-K: …and does not, imply a relationship with, or endorsement or sponsorship of us by, the trade name or trademark owners. All trademarks appearing in this Annual Report not owned by us are the property of their holders. COMPETITION Numerous s emiconductor manufacturers and distributors serve the discrete, logic, analog,…
- MTSI (MACOM Technology Solutions Holdings, Inc.)
- FY2025 10-K: …and Personnel We face intense competition in our industry, and our inability to compete successfully could negatively affect our operating results. The semiconductor industry is highly competitive. While we compete with a wide variety of companies, our significant competitors include, among others , ADI, Broadcom,…
- FY2025 10-K: …our distributors. We believe the primary drivers of our future revenue growth will include: • continued growth in the demand for high-performance analog, digital and optical semiconductors in our three primary markets; • introducing new products using advanced technologies, added features, higher levels of…
- SMTC (SEMTECH CORP)
- FY2025 10-K: …and, in certain cases, our ability to persuade customers to design these new products into their applications. Semiconductor Industry The semiconductor industry is characterized by decreasing average unit selling prices over the life of a product and as volumes increase. However, price decreases can sometimes be…
- FY2025 10-K: …cycles that characterize the industry. The timing, length and volatility of these cycles are difficult to predict. The semiconductor industry has historically been cyclical due to sudden changes in demand, the amount of manufacturing capacity and changes in the technology employed in semiconductors. The rate of…
- SWKS (SKYWORKS SOLUTIONS, INC.)
- FY2025 10-K: …Also, this competition has resulted in, and is expected to continue to result in, declining average selling prices for many of our products and increased challenges in maintaining or increasing revenue, gross margin, and market share. Furthermore, additional competitors may enter our markets as a result of growth…
- FY2025 10-K: …future business activities. Uncertainty and economic weakness could result in a market contraction and, as a result, our business, results of operations, and financial condition would likely be materially and adversely affected. Such periods of industry downturn are characterized by diminished product demand and…
- QRVO (Qorvo, Inc.)
- FY2025 10-K: …affect our operating results through lower prices for our products, reduced demand for our products, losses of existing design slots with key customers and a corresponding reduction in our ability to recover development, engineering and manufacturing costs. For example, due to lower profitability from increased…
- FY2025 10-K: …by rapid advances in technology and new product introductions. Our customers' product life cycles can be short, especially in mobile devices, and our competitiveness depends on our ability to improve our products and processes faster than our competitors, anticipate changing customer requirements and successfully…
Methodology Note
- Priced-in inversion: the valuation is inverted on the current price to recover the operating-income growth, duration, and steady-state margin the price embeds (ROE for financials, FFO growth for REITs).
- Valuation x-ray: the valuation models, grouped into four families (asset, earnings, relative, growth). Each model is expressed as a price/FV ratio (distance from price), not a point fair-value estimate. The spread across families is the disagreement.
- Solvency: net cash/debt, net-debt-to-NOPAT, interest coverage, and share-count CAGR from EDGAR financials (net debt / FFO and fixed-charge coverage for REITs; regulatory-capital framing for financials).
- Peer cohorts: per-segment comparables with deep-linkable SEC filing citations.
Fundamentals sourced from SEC EDGAR filings. Current price from Databento. The priced-in inversion and valuation x-ray are computed by the boothcheck engine; narrative composed by AI from the structured data.
Sources
Allegro MicroSystems earnings announcement, July 9, 2026 · Allegro MicroSystems fourth quarter and fiscal year 2026 results release, May 2026 · Allegro MicroSystems fourth quarter fiscal 2026 results release, May 2026 · broker notes reported by The Fly, July 2026