As of 2025-12-26, the Intrinsic Value of NXP Semiconductors NV (NXPI) is 189.04 USD. This NXPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 225.26 USD, the upside of NXP Semiconductors NV is -16.10%.
The range of the Intrinsic Value is 127.75 - 340.04 USD
Based on its market price of 225.26 USD and our intrinsic valuation, NXP Semiconductors NV (NXPI) is overvalued by 16.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 127.75 - 340.04 | 189.04 | -16.1% |
| DCF (Growth 10y) | 141.80 - 343.80 | 200.78 | -10.9% |
| DCF (EBITDA 5y) | 198.10 - 341.47 | 277.95 | 23.4% |
| DCF (EBITDA 10y) | 194.71 - 345.83 | 272.28 | 20.9% |
| Fair Value | 204.73 - 204.73 | 204.73 | -9.11% |
| P/E | 235.52 - 405.43 | 289.64 | 28.6% |
| EV/EBITDA | 195.37 - 373.40 | 317.36 | 40.9% |
| EPV | 100.25 - 147.54 | 123.89 | -45.0% |
| DDM - Stable | 59.13 - 171.40 | 115.26 | -48.8% |
| DDM - Multi | 106.42 - 229.28 | 144.25 | -36.0% |
| Market Cap (mil) | 56,691.18 |
| Beta | 1.51 |
| Outstanding shares (mil) | 251.67 |
| Enterprise Value (mil) | 65,472.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.00% |
| Cost of Debt | 4.28% |
| WACC | 9.81% |