SMCI is rated Strong Buy at $35.37 versus the reconciled fair value midpoint of $71.39, implying +101.84% upside/downside. Confidence is separately disclosed at 75/100.
internal valuation cross-checks ($36.75) views SMCI strictly as a peak-cycle value trap with immediate mean-reverting multiples.
AI Capex Normalization: Hyperscaler demand plateaus before broad enterprise demand matures, stranding SMCI with excess manufacturing capacity.
SMCI is rated Strong Buy at $35.37 versus the reconciled fair value midpoint of $71.39, implying +101.84% upside/downside. Confidence is separately disclosed at 75/100.
Position sizing playbook →| Market cap | $21.2B | |
|---|---|---|
| Revenue (ttm) | 33.7B | |
| Net income (ttm) | 1.2B | |
| EPS (ttm) | $1.91 | |
| Shares out | 600.5M | |
| P/E (trailing) | 18.5x | |
| P/E (forward) | 11.0x | |
| Volume | 50,824,249 | |
| Beta | 1.68 | |
| Price target | $35.2 | -0.5% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | Trend |
|---|---|---|---|---|---|
| Period | 2022-06-30 | 2023-06-30 | 2024-06-30 | 2025-06-30 | Trend |
| Revenue | $5.20B | $7.12B | $14.99B | $21.97B | +61.7% |
| Gross profit | $800.0M | $1.28B | $2.06B | $2.43B | +44.8% |
| Operating income | $335.2M | $761.1M | $1.21B | $1.25B | +55.2% |
| Net income | $285.2M | $640.0M | $1.15B | $1.05B | +54.4% |
| EPS (diluted) | $0.53 | $1.14 | $2.01 | $1.68 | +46.7% |
| EBITDA | $375.7M | $799.7M | $1.27B | $1.33B | +52.4% |
| R&D | $272.3M | $307.3M | $463.5M | $636.6M | +32.7% |
| SG&A | $192.6M | $214.6M | $387.1M | $540.4M | +41.1% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Forward earnings | $81.08 | 45% |
| FCFF DCF | $63.54 | 30% |
| Multi stage moat fade | $71.20 | 15% |
| Owner earnings | $51.60 | 10% |
| Reverse DCF | $0.00 | 0% |
| Peg adjusted peer | $43.60 | 0% |
| Discounted earnings | $41.35 | 0% |
| Ddm | $0.00 | 0% |
| Residual income | $0.00 | 0% |
Recent company headlines from major financial publishers.
AI server demand remains robust and prolonged. SMCI scales liquid cooling solutions, regains pricing power, and achieves operational leverage, driving sustained double-digit growth and margin expansion well above the $105.45 upside target.
SMCI capitalizes on near-term AI infrastructure build-outs, driving immediate hyper-growth. Margins compress to long-term cyclical norms (6.5%) and working capital remains a heavy structural drag, anchoring fair value at $71.39.
AI hardware spending cools off abruptly. Larger competitors squeeze SMCI's market share, exacerbating margin compression and leaving the company stranded with high working capital and excess capacity, driving valuation down to $48.45.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Forward earnings | 45% | $81.1 | +129.2% | |
| FCFF DCF | 30% | $63.5 | +79.6% | |
| Multi stage moat fade | 15% | $71.2 | +101.3% | |
| Owner earnings | 10% | $51.6 | +45.9% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Peg adjusted peer | 0% | $43.6 | +23.3% | |
| Discounted earnings | 0% | $41.4 | +16.9% | |
| Ddm | 0% | $0.00 | -100.0% | |
| Residual income | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $71.4 | +101.8% |
| Ke ↓ / g → | 1.0% | 1.5% | 2.0% | 2.5% | 3.0% |
|---|---|---|---|---|---|
| 6.9% | $74.4 | $81.3 | $89.7 | $100.0 | $111 |
| 7.9% | $63.5 | $68.5 | $74.4 | $81.3 | $89.7 |
| 8.9% | $55.5 | $59.2 | $63.5 | $68.5 | $74.4 |
| 9.9% | $49.2 | $52.1 | $55.5 | $59.2 | $63.5 |
| 10.9% | $44.2 | $46.6 | $49.2 | $52.1 | $55.5 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 6.2 | |
| Balance Sheet | 11% | 6.5 | |
| Profitability | 11% | 6.0 | |
| Revenue Growth | 11% | 9.0 | |
| Risk Assessment | 11% | 5.5 | |
| Competitive Moat | 11% | 3.0 | |
| Earnings Quality | 11% | 9.0 | |
| Capital Efficiency | 11% | 5.5 |
Upcoming earnings date and setup when available.