MACOM Technology Solutions

MTSI · Nasdaq · Information Technology · Financials, fiscal 2016 to 2025

MTSI · Last close · October 26, 2026

$243.58

Value MACOM Technology Solutions yourself

MACOM Technology Solutions' revenue rose 32.6% to $967 million in fiscal 2025. Its operating margin was 13.4%, up from 10.1% a year earlier. Free cash flow was $193 million, up 37.5%. It paid out $43 million in dividends and buybacks, 22% of free cash flow. The diluted share count rose 0.6%.

MACOM Technology Solutions Holdings, Inc. Latest fiscal year ended October 3, 2025 10-K filed November 14, 2025 · 0001493594-25-000054 Updated October 16, 2026

Revenue

$967M

32.6%

Operating margin

13.4%

3.3 pts

Net income

−$54M

$77M a year earlier

Free cash flow

$193M

37.5%

Return on capital

9.8%

3.4 pts

Market cap

$19.1B

Oct 26 close

P/E

77.6x

On $3.14 EPS, 4 qtrs

Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on capital is after-tax operating income as a share of the money invested in the business: debt plus equity, minus cash. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.

Charts show fiscal years, from the 10-K filings.

Revenue and margins

Revenue

US$ billions, fiscal years

Margins

Percent of revenue

GrossOperatingNetFree cash flow

Net income and earnings per share

From fiscal 2016 to 2024, earnings per share grew 55.8% a year and net income 65.0% a year, as new shares raised the share count by 38% and diluted each share's earnings. MACOM Technology Solutions then lost money in fiscal 2025.

Net income

US$ billions, fiscal years; loss years in red.

Diluted earnings per share

US$ per share, fiscal years, restated for any stock splits; loss years in red.

Returns on capital

Return on capital and on equity

Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.

Return on capitalReturn on equity

Cash flow

Free cash flow

US$ billions. Cash from operations minus capital expenditure; negative years in red.

Payouts and share count

Dividends and buybacks

US$ billions, cash paid in each fiscal year

DividendsShare buybacks

Diluted share count

Weighted-average diluted shares, millions

Valuation

Two ways to value MACOM Technology Solutions yourself, both starting from its filings: a discounted cash flow model and the price-to-earnings method.

Discounted cash flow (DCF)

A discounted cash flow (DCF) model values a business as the cash it may generate in future, discounted back to today. The starting figures come from MACOM Technology Solutions' 10-K (or, for net cash and shares, its latest 10-Q) and the assumptions are yours: start from one of three example scenarios, then change any figure to see what it implies for a share, and how that compares with the last share price.

Value per share on three example scenarios, from MACOM Technology Solutions' fiscal 2025 free cash flow of $193M, net cash of $254M at October 3, 2025 and 74 million diluted shares, from its filings. The scenarios are fitted to MACOM Technology Solutions: the base scenario's growth in years 1 to 5 is its revenue growth over the last 3 years, 12.7% a year; the cautious and optimistic ones are lower and higher, and growth in years 6 to 10 is halfway to the long-run rate. The base scenario's discount rate is 12%: 11% for a cyclical or higher-risk business (Semiconductors), plus 1 point for unsteady results (a loss in fiscal 2025); the cautious and optimistic ones use a point more and a point less. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

From the filings

Starting free cash flow, US$ millions

Cash from operations minus capital spending in fiscal 2025.

Net cash, US$ millions

Cash and short-term investments minus debt and finance leases at October 3, 2025. Negative means net debt.

Diluted shares, millions

Weighted-average diluted shares in fiscal 2025.

Your assumptions

Start from

Fitted to MACOM Technology Solutions's own revenue growth, as above. Cautious: growth of 6.5% then 4% a year, 2% after year 10, a 13% discount rate. Base: growth of 12.5% then 7.5% a year, 2.5% after year 10, a 12% discount rate. Optimistic: growth of 19% then 11% a year, 3% after year 10, a 11% discount rate.

Free cash flow growth, years 1 to 5 (% a year)

Free cash flow growth, years 6 to 10 (% a year)

Growth after year 10 (% a year)Long-run growth forever after year 10. Usually close to inflation, and always below the discount rate.

Discount rate (% a year)The yearly return an investor wants for the risk. A higher rate gives a lower value.

Value per share on these assumptions

—

Last close, October 26, 2026: $243.58
Value on these assumptions, against the last close: —

Cash flows in years 1 to 10, valued today: —
Everything after year 10, valued today: —
Plus net cash: —
Share of value from after year 10: —

Projected free cash flow

US$ billions. Each column is one year's projected free cash flow, split into what it is worth today and the part removed by discounting.

Value todayRemoved by discounting

How the value changes with two assumptions

Value per share in US$, with the growth rates above. The highlighted cell matches the current assumptions.

How the model works. Free cash flow grows at the first rate for five years and the second rate for five more, and each year is discounted at the discount rate. Everything after year 10 is valued as year-10 cash flow × (1 + growth after year 10) ÷ (discount rate − growth after year 10), discounted back ten years. Net cash is added and the total is divided by diluted shares. The result depends entirely on the assumptions. It is not a forecast, a price target or a recommendation. The last close is the consolidated US closing price, from Databento.

Price-to-earnings (P/E) method

Another common way to value a company is to multiply its earnings per share by a price-to-earnings (P/E) multiple: the number of years of today's earnings an investor pays for a share. A higher multiple usually means investors expect earnings to grow. Choose a multiple, for example from similar companies, to see the value it gives.

Value per share on three example scenarios, from MACOM Technology Solutions' earnings per share of $3.14 (over the last four quarters). Each grows earnings for a year at the cash flow scenarios' rates and applies a multiple to next year's earnings: 55.4×, the average of the Information Technology median and MACOM Technology Solutions' own P/E today for the base scenario, 20% less and more for the cautious and optimistic ones. The price is brought back a year at 13%, 12% and 11%. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target.

Earnings per share, US$

Diluted earnings per share over the four quarters to July 3, 2026, from the 10-Qs and 10-K.

P/E multiple

P/E today is the last close divided by the latest earnings per share, the four quarters' where available. Peers: Astera Labs.

Earnings growth in the years ahead (% a year) Starts at MACOM Technology Solutions' revenue growth over the last 3 years, 12.7% a year, as the base scenario does.

Earnings per share in the years ahead, US$

Year 1Year 2Year 3Year 4Year 5

Type your own estimate for any year; the years after it carry on at the growth rate.

Apply the multiple to earnings

A multiple on a future year's earnings gives the price then, brought back to today at the discount rate below.

Discount rate (% a year) The yearly return an investor wants for the risk, as in the cash flow model.

Value per share today at this multiple

—

Last close, October 26, 2026: $243.58
Value at this multiple, against the last close: —
MACOM Technology Solutions' P/E at the last close: 77.6×

Company	Last close	Earnings per share	P/E today
Astera LabsALAB	$259.51	$2.02	128.5×
MACOM Technology SolutionsMTSI	$243.58	$3.14	77.6×

How the P/E method works. Value per share is earnings per share times the multiple. On a future year's earnings, that gives the price in that year, which is brought back to today at the discount rate: price ÷ (1 + discount rate) for each year ahead. It is quick and easy to compare across companies, but it ignores debt and cash, and earnings can swing with one-off gains and charges, so a multiple says most about steady, profitable businesses. Like the cash flow model, the result depends entirely on the assumptions you choose. It is not a forecast, a price target or a recommendation.

Balance sheet

Fiscal year end	FY21	FY22	FY23	FY24	FY25
Cash and short-term investments	345	586	514	582	786
Debt incl. finance leases	521	594	480	480	532
Net debt (negative means net cash)	176	8	−34	−102	−254
Net debt to EBITDA	1.2x	0.0x	−0.2x	−0.7x	−1.3x
Debt to equity	1.1x	0.7x	0.5x	0.4x	0.4x
Interest coverage	3.7x	15.5x	8.7x	14.3x	23.5x
Current ratio	5.6x	8.4x	9.1x	8.3x	3.7x
Quick ratio	4.7x	7.2x	7.5x	6.5x	3.0x

US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.

Insider trades

Over the 12 months between October 27, 2025 and October 26, 2026, no insider bought MACOM Technology Solutions shares on the open market, and 10 insiders sold $349.0 million, $36.1 million of it under trading plans set up in advance.

Date	Insider	Trade	Shares	Price	Value	Filing
Aug 28, 2026	Robert DennehySenior VP and COO	Sold plan	252	$275.20	$69,350	Form 4
Aug 17, 2026	John KoberSenior VP and CFO	Sold plan	7,389	$326.08	$2.4 million	Form 4
Jun 25, 2026	Donghyun Thomas HwangSVP, Global Sales	Sold plan	2,620	$383.87	$1.0 million	Form 4
May 29, 2026	Stephen G DalyPresident and CEO, Director	Sold plan	15,828	$365.75	$5.8 million	Form 4
May 18, 2026	John KoberSenior VP and CFO	Sold plan	7,644	$359.25	$2.7 million	Form 4
May 18, 2026	Donghyun Thomas HwangSVP, Global Sales	Sold plan	2,595	$360.64	$935,871	Form 4
May 14, 2026	Peter Y ChungDirector	Sold	43,268	$378.20	$16.4 million	Form 4
May 13, 2026	Charles R BlandDirector	Sold	800	$380.00	$304,000	Form 4
May 11, 2026	Geoffrey G RibarDirector	Sold	1,623	$361.84	$587,266	Form 4
Apr 30, 2026	Donghyun Thomas HwangSVP, Global Sales	Sold plan	3,718	$276.74	$1.0 million	Form 4
Feb 26, 2026	Robert DennehySenior VP and COO	Sold plan	18,398	$245.25	$4.5 million	Form 4
Feb 25, 2026	Susan Ocampo10% owner	Sold	261,763	$254.43	$66.6 million	Form 4

The latest 12 of 45 trades. Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies

Piotroski F-score

The F-score counts how many of nine simple tests of profitability, funding and efficiency a company passed in a year (Piotroski, 2000). The more tests passed, the stronger the year: 8 or 9 is strong, 0 to 2 weak. Companies that report no gross profit are scored on the other eight.

Test	FY23	FY24	FY25
Net income is positive	Pass	Pass	Fail
Cash from operations is positive	Pass	Pass	Pass
Return on assets rose	Fail	Fail	Fail
Cash from operations exceeds net income	Pass	Pass	Pass
Debt fell relative to assets	Pass	Pass	Pass
Current ratio rose	Pass	Fail	Fail
Share count didn't rise	Fail	Fail	Fail
Gross margin rose	Fail	Fail	Pass
Revenue rose relative to assets	Fail	Pass	Pass
F-score	5 of 9	5 of 9	5 of 9
Accruals ratio	−4.8%	−5.2%	−15.0%

The accruals ratio is net income minus cash from operations, over average total assets.

Compare

Put MACOM Technology Solutions side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.

Similar companies

Company	Year	Revenue growth	Operating margin	Free cash flow margin	Return on capital	Net debt to EBITDA	F-score	Compare
MACOM Technology Solutions	FY25	32.6%	13.4%	19.9%	9.8%	−1.3x	5
Semtech	FY26	15.5%	3.1%	16.3%	2.9%	4.7x	7	Compare
Allegro MicroSystems	FY26	22.8%	2.1%	14.0%	1.3%	1.4x	7	Compare
Astera Labs	FY25	115.1%	20.3%	33.0%	—	—	—	Compare
Silicon Labs	FY25	34.3%	−9.0%	8.4%	−7.0%	—	5	Compare

Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score above.

10 years of figures

Fiscal year	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Income statement
Revenue	544	699	570	500	530	607	675	648	730	967
Revenue growth	29.4%	28.4%	−18.4%	−12.4%	6.1%	14.5%	11.2%	−4.0%	12.5%	32.6%
Gross profit	282	327	246	221	270	342	406	386	394	529
Research and development	108	148	178	164	141	139	148	148	182	244
Operating income	13	−16	−106	−380	3	81	133	107	74	130
Net income	1	−170	−140	−384	−46	38	440	92	77	−54
Diluted EPS (US$)	0.03	−2.79	−2.57	−5.84	−0.69	0.54	6.18	1.28	1.04	−0.73
Diluted shares (millions)	53	61	65	66	67	70	71	72	74	74
Cash flow
Cash from operations	79	61	36	21	171	148	177	167	163	235
Capital expenditure	31	33	53	38	18	18	26	25	22	43
Free cash flow	48	28	−17	−17	154	130	150	142	140	193
Dividends paid	0	0	0	0	0	0	0	0	0	0
Share buybacks	10	18	7	4	7	23	36	33	14	43
Acquisitions	86	270	1	0	0	0	0	88	73	13
Stock-based compensation	27	36	32	24	36	35	41	38	46	79
Balance sheet at fiscal year end
Cash and short-term investments	357	214	193	177	333	345	586	514	582	786
Debt incl. finance leases	580	668	665	693	689	521	594	480	480	532
Total assets	1,189	1,637	1,482	1,106	1,146	1,134	1,572	1,553	1,756	2,103
Total liabilities	726	860	814	792	846	662	729	606	629	776
Shareholders' equity	463	777	669	314	300	472	843	948	1,126	1,327
Margins and ratios
Gross margin	51.7%	46.8%	43.1%	44.2%	51.0%	56.3%	60.2%	59.5%	54.0%	54.7%
Operating margin	2.4%	−2.3%	−18.7%	−76.1%	0.6%	13.3%	19.6%	16.6%	10.1%	13.4%
Net margin	0.3%	−24.3%	−24.5%	−76.8%	−8.7%	6.3%	65.2%	14.1%	10.5%	−5.6%
Free cash flow margin	8.8%	4.0%	−2.9%	−3.5%	29.0%	21.5%	22.3%	21.9%	19.2%	19.9%
Return on capital	1.6%	−1.3%	−7.1%	−30.5%	0.4%	11.0%	17.7%	9.7%	6.4%	9.8%
Return on equity	0.3%	−27.3%	−19.4%	−78.1%	−15.0%	9.8%	66.9%	10.2%	7.4%	−4.4%
Return on assets	0.1%	−12.0%	−9.0%	−29.7%	−4.1%	3.3%	32.5%	5.9%	4.7%	−2.8%
Net debt to EBITDA	2.7x	5.9x	80.6x	—	4.3x	1.2x	0.0x	−0.2x	−0.7x	−1.3x

US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)

Source: MACOM Technology Solutions' Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with MACOM Technology Solutions.