The Discounted Cash Flow (DCF) valuation of NXP Semiconductors NV (NXPI) is 218.94 USD. With the latest stock price at 199.66 USD, the upside of NXP Semiconductors NV based on DCF is 9.7%.
|WACC / Discount Rate||8.9% - 11.2%||10.0%|
|Long-term Growth Rate||2.0% - 4.0%||3.0%|
|Fair Price||166.72 - 316.95||218.94|
|Upside||-16.5% - 58.7%||9.7%|