NXPI
NXP Semiconductors NV
Price:  
279.63 
USD
Volume:  
1,503,498.00
Netherlands | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXPI Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of NXP Semiconductors NV (NXPI) is 217.67 USD. This NXPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 279.63 USD, the upside of NXP Semiconductors NV is %.

The range of the Intrinsic Value is 147.43 - 403.60 USD

279.63 USD
Stock Price
217.67 USD
Intrinsic Value
Intrinsic Value Details

NXPI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 147.43 - 403.60 217.67 -22.2%
DCF (Growth 10y) 166.78 - 421.32 237.44 -15.1%
DCF (EBITDA 5y) 213.32 - 297.38 263.58 -5.7%
DCF (EBITDA 10y) 215.28 - 323.75 272.74 -2.5%
Fair Value 275.83 - 275.83 275.83 -1.36%
P/E 314.01 - 389.92 359.43 28.5%
EV/EBITDA 213.74 - 377.14 286.89 2.6%
EPV 104.00 - 157.65 130.82 -53.2%
DDM - Stable 79.19 - 249.89 164.54 -41.2%
DDM - Multi 113.04 - 271.44 158.95 -43.2%

NXPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 71,495.80
Beta 1.84
Outstanding shares (mil) 255.68
Enterprise Value (mil) 78,765.80
Market risk premium 4.60%
Cost of Equity 10.86%
Cost of Debt 4.31%
WACC 9.88%