NXPI
NXP Semiconductors NV
Price:  
232.10 
USD
Volume:  
1,299,391.00
Netherlands | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NXPI Intrinsic Value

-10.10 %
Upside

What is the intrinsic value of NXPI?

As of 2025-07-04, the Intrinsic Value of NXP Semiconductors NV (NXPI) is 208.63 USD. This NXPI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 232.10 USD, the upside of NXP Semiconductors NV is -10.10%.

The range of the Intrinsic Value is 138.51 - 402.90 USD

Is NXPI undervalued or overvalued?

Based on its market price of 232.10 USD and our intrinsic valuation, NXP Semiconductors NV (NXPI) is overvalued by 10.10%.

232.10 USD
Stock Price
208.63 USD
Intrinsic Value
Intrinsic Value Details

NXPI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 138.51 - 402.90 208.63 -10.1%
DCF (Growth 10y) 153.05 - 407.85 221.41 -4.6%
DCF (EBITDA 5y) 174.73 - 283.27 211.00 -9.1%
DCF (EBITDA 10y) 180.44 - 302.18 222.90 -4.0%
Fair Value 233.64 - 233.64 233.64 0.66%
P/E 225.00 - 317.93 266.26 14.7%
EV/EBITDA 173.84 - 363.42 251.02 8.2%
EPV 109.84 - 163.71 136.78 -41.1%
DDM - Stable 71.14 - 228.24 149.69 -35.5%
DDM - Multi 107.07 - 258.68 150.53 -35.1%

NXPI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 58,635.42
Beta 1.43
Outstanding shares (mil) 252.63
Enterprise Value (mil) 66,372.42
Market risk premium 4.60%
Cost of Equity 10.44%
Cost of Debt 4.25%
WACC 9.30%