What is Veeco Instruments Inc worth?
With the base-case assumptions below, a discounted cash flow model on Veeco Instruments Inc's reported free cash flow gives $19.14 per share. The share price was $49.67 on September 25, 2026, 159% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.0% | 10.0% | $11.67 | -77% |
| Base | 8.0% | 9.0% | $19.14 | -61% |
| Bull | 13.0% | 8.0% | $33.08 | -33% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $24.58 | $26.25 | $28.30 | $30.85 | $34.13 |
| 8.0% | $20.52 | $21.60 | $22.88 | $24.42 | $26.29 |
| 9.0% | $17.55 | $18.29 | $19.14 | $20.14 | $21.32 |
| 10.0% | $15.29 | $15.81 | $16.41 | $17.09 | $17.88 |
| 11.0% | $13.51 | $13.90 | $14.33 | $14.81 | $15.36 |
Where the presets come from
Base: years 1 to 5 grow at Veeco Instruments Inc's revenue growth rate over the last 5 fiscal years (7.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions