← FMC FNF →
← All Tickers

FN

FN

Hold 2026-03-04
Model
DCF
Price at Report
$563.87
Base IV
$481.33
Bear IV
$210.56
Bull IV
$1253.30
Entry Zone: 440-510 · Sell Above: 570
Bore Family Office
Bore Family Office
Valuation Report — Fabrinet (FN) • March 4, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 9.00% • Current Price: $563.87
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

Fabrinet was founded in 2000 in Bangkok, Thailand, and is headquartered in the Cayman Islands with primary manufacturing operations in Thailand (Chonburi) and California. The company is a pure-play contract manufacturer for complex optical, electro-optical, and electro-mechanical products — essentially the "picks and shovels" for the optical networking and AI infrastructure buildout.

Business Model: Fabrinet is an outsourced manufacturing partner for leading technology companies. It does not design products — it manufactures them to customer specifications with extremely high precision. Key customers include Coherent, Lumentum, NVIDIA, and other optical/photonics companies. The business model is asset-light in design but capital-intensive in execution (high-precision clean rooms).

Revenue Mix (FY2025):

  • Optical Communications (~75% of revenue): Transceivers, amplifiers, ROADMs for telecom and datacom networks. This segment is the primary beneficiary of AI infrastructure buildout — hyperscalers (Microsoft, Google, AWS, Meta) are deploying massive optical interconnect capacity for AI clusters.
  • Non-Optical / Laser (~25% of revenue): Industrial lasers, medical devices, sensors. More stable, lower-growth segment providing diversification.

AI Optical Tailwind: The surge in AI GPU clusters requires massive optical interconnect bandwidth. A single AI data center pod can require 10-100x more optical transceivers than a traditional data center. Fabrinet's precision manufacturing capabilities position it as a key supplier in this supply chain. FY2026E revenue of $4.68B (+37% YoY) reflects this demand surge.

Key Risk: Fabrinet is a contract manufacturer — it has no proprietary IP and can be displaced if customers vertically integrate or switch suppliers. Concentration risk: top customers represent a significant portion of revenue. Capex is front-loaded for capacity that must generate returns over time.

📊 Financial Snapshot
Metric2022202320242025
Revenue ($M)$2,262$2,645$2,883$3,419
EBITDA ($M)$243$296$327$378
Operating Income ($M)$205$252$278$324
Net Income ($M)$200$248$296$333
EPS (diluted)$5.36$6.73$8.10$9.17
Free Cash Flow ($M)$35$152$366$207
Annual DPS$0.000$0.000$0.000$0.000
Total Debt ($M)$61$13$5$5
Rev YoY Growth+16.9%+9.0%+18.6%
⚙️ WACC Build (DCF)
InputValueNotes
Risk-Free Rate (Rf)4.30%10-yr US Treasury yield
Beta (β)1.450Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)12.28%Ke = Rf + β × ERP
Pre-Tax Cost of Debt5.00%Interest exp / gross debt
After-Tax Cost of Debt (Kd)4.70%× (1 − 6%)
Weight Equity (We)99.7%Mkt cap $0.0B
Weight Debt (Wd)0.3%Gross debt $0.0B
WACC9.00%DCF discount rate
📈 DCF Scenarios
$211
🔴 Bear
$481
📊 Base
$1253
🚀 Bull
$563.87
Current Price
$489
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.40B$0.37B$0.37B
Year 2Stage 1$0.44B$0.36B$0.72B
Year 3Stage 1$0.47B$0.35B$1.07B
Year 4Stage 1$0.51B$0.34B$1.41B
Year 5Stage 1$0.55B$0.33B$1.75B
Year 6Stage 2$0.58B$0.32B$2.07B
Year 7Stage 2$0.62B$0.31B$2.37B
Year 8Stage 2$0.65B$0.29B$2.67B
Year 9Stage 2$0.69B$0.28B$2.95B
Year 10Stage 2$0.74B$0.27B$3.22B
TerminalTV=$9.4BPV(TV)=$3.5B (52% of EV)EV=$6.7B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.45B$0.41B$0.41B
Year 2Stage 1$0.54B$0.45B$0.87B
Year 3Stage 1$0.65B$0.50B$1.36B
Year 4Stage 1$0.78B$0.55B$1.91B
Year 5Stage 1$0.93B$0.60B$2.52B
Year 6Stage 2$1.02B$0.61B$3.13B
Year 7Stage 2$1.13B$0.62B$3.74B
Year 8Stage 2$1.24B$0.62B$4.37B
Year 9Stage 2$1.36B$0.63B$4.99B
Year 10Stage 2$1.50B$0.63B$5.63B
TerminalTV=$25.7BPV(TV)=$10.9B (66% of EV)EV=$16.5B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$0.49B$0.45B$0.45B
Year 2Stage 1$0.63B$0.55B$1.00B
Year 3Stage 1$0.82B$0.66B$1.66B
Year 4Stage 1$1.07B$0.80B$2.46B
Year 5Stage 1$1.39B$0.97B$3.43B
Year 6Stage 2$1.60B$1.03B$4.46B
Year 7Stage 2$1.84B$1.11B$5.57B
Year 8Stage 2$2.11B$1.18B$6.75B
Year 9Stage 2$2.43B$1.27B$8.02B
Year 10Stage 2$2.79B$1.36B$9.38B
TerminalTV=$72.3BPV(TV)=$35.1B (79% of EV)EV=$44.4B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
7.0%$588$629$679$741$822
7.5%$534$567$606$654$714
8.0%$489$516$547$585$631
8.5%$451$473$498$528$564
9.0%$418$436$457$481$510
9.5%$389$404$422$442$465
10.0%$364$377$391$408$427
10.5%$341$352$365$379$395
11.0%$321$331$341$353$367

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
🏦 Comparable Valuation
CompanyP/E (Fwd)EV/EBITDAP/FCFFCF YieldRev Growth
FN (current)41.1x48.2x197x0.5%+37%
II-VI / Coherent28.5x18.3x35x2.9%+12%
Lumentum (LITE)22.0x14.8x28x3.6%+8%
Flex (FLEX)14.2x10.1x18x5.6%+5%
Jabil (JBL)13.8x9.8x16x6.3%+4%
Peer Average19.6x13.3x24x4.6%+7%
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2022$5.36Actual
2023$6.73Actual
2024$8.10Actual
2025$9.17Actual
2026$12.74$13.71$14.3213Estimate
2027$14.70$16.27$17.7612Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2022$2.3BActual
2023$2.6BActual
2024$2.9BActual
2025$3.4BActual
2026$4.4B$4.7B$4.8B13Estimate
2027$5.1B$5.5B$5.9B12Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $489.14 | Range $234–$570
AnalystFirmRatingPTUpside
Christopher RollandSusquehannaBuy$570+1.1%
Mike GenoveseRosenblattStrong Buy$550-2.5%
Tim LongBarclaysBuy$548-2.8%
Ryan KoontzNeedhamStrong Buy$540-4.2%
Dave KangB. RileyHold$452-19.8%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q1 FY2025$2.17 vs $2.10+$0.07 ✅$0.8B vs $0.8B+$0.0B ✅Raised
Q2 FY2025$2.25 vs $2.18+$0.07 ✅$0.8B vs $0.8B+$0.0B ✅Raised
Q3 FY2025$2.36 vs $2.28+$0.08 ✅$0.9B vs $0.9B+$0.0B ✅Raised
Q4 FY2025$2.39 vs $2.31+$0.08 ✅$0.9B vs $0.9B+$0.0B ✅Strong FY2026
(e) Confidence Band Commentary
Only 7 analysts cover FN — thin coverage creates a wide PT range ($234–$570). The $234 low PT (B. Riley Hold) reflects concern that AI optical capex is a one-time demand pull rather than a secular trend, and that FCF is structurally impaired by ongoing capacity investments. The $570 high (Susquehanna Buy) reflects conviction that AI infrastructure buildout is a multi-year tailwind. Current price $563.87 is already at the top of the PT range — the stock is pricing in the bull case. Four consecutive EPS beats with raised guidance signal operational momentum, but the valuation leaves little room for error.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bull Case: AI infrastructure buildout is a multi-year secular demand wave. Optical transceiver demand for AI clusters grows 5-10x over the next 3-5 years. Fabrinet's precision manufacturing is a bottleneck in the supply chain — customers are locked in for years. As the current capex surge (~$175M TTM vs ~$90M normalized) completes, FCF recovers dramatically. EPS grows from $9.17 (FY2025) toward $16-17 (FY2027E). Stock can sustain a premium multiple on a growth-adjusted basis.

Bear Case: The AI capex boom is cyclical, not secular. Hyperscaler spending plateaus or pulls back in 2027, leaving Fabrinet with excess capacity and stranded capital. FCF margins stay compressed as management continues investing ahead of demand. With no dividend and minimal buybacks (relative to capex), shareholders have limited return of capital. At 41x forward earnings and 17% above analyst consensus PT, there is no margin of safety.

Current Assessment: The stock at $563.87 is priced for perfection — already above the analyst consensus PT of $489 and at the top of the PT range ($570 high). The DCF base case of $481 (anchored to analyst consensus) confirms the stock is trading at a ~17% premium to intrinsic value. This is a Hold — excellent business in a strong secular trend, but not the right entry point. Watch for a pullback to the $480-510 range to initiate or add.

⚖️ DCF Verdict: Hold — Fabrinet (FN)
Current price: $563.87 | Analyst Avg PT: $489.14
$211
🔴 Bear
$481
📊 Base
$1253
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$510Begin position
Tier 2 — Add≤$480Add on weakness
Tier 3 — Full≤$440Full allocation
Sell Alert≥$570Above fair value — consider trimming
Bore Family Office • Analysis generated by Lurch • Not investment advice.