As of 2023-12-10, the Intrinsic Value of NXP Semiconductors NV (NXPI) is
231.06 USD. This NXPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 215.55 USD, the upside of NXP Semiconductors NV is
7.20%.
The range of the Intrinsic Value is 173.25 - 344.64 USD
231.06 USD
Intrinsic Value
NXPI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
173.25 - 344.64 |
231.06 |
7.2% |
| DCF (Growth 10y) |
196.93 - 362.25 |
253.28 |
17.5% |
| DCF (EBITDA 5y) |
225.15 - 330.89 |
251.03 |
16.5% |
| DCF (EBITDA 10y) |
233.75 - 346.35 |
266.22 |
23.5% |
| Fair Value |
273.70 - 273.70 |
273.70 |
26.98% |
| P/E |
210.42 - 347.49 |
257.43 |
19.4% |
| EV/EBITDA |
187.91 - 385.53 |
250.89 |
16.4% |
| EPV |
94.25 - 125.82 |
110.04 |
-49.0% |
| DDM - Stable |
75.18 - 177.87 |
126.53 |
-41.3% |
| DDM - Multi |
126.94 - 226.25 |
161.96 |
-24.9% |
NXPI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
55,560.17 |
| Beta |
1.45 |
| Outstanding shares (mil) |
257.76 |
| Enterprise Value (mil) |
62,690.17 |
| Market risk premium |
5.00% |
| Cost of Equity |
11.37% |
| Cost of Debt |
4.46% |
| WACC |
10.12% |