ON
ON Semiconductor Corp
Price:  
43.84 
USD
Volume:  
5,973,200.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ON Intrinsic Value

21.90 %
Upside

What is the intrinsic value of ON?

As of 2025-05-20, the Intrinsic Value of ON Semiconductor Corp (ON) is 53.43 USD. This ON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.84 USD, the upside of ON Semiconductor Corp is 21.90%.

The range of the Intrinsic Value is 41.54 - 77.09 USD

Is ON undervalued or overvalued?

Based on its market price of 43.84 USD and our intrinsic valuation, ON Semiconductor Corp (ON) is undervalued by 21.90%.

43.84 USD
Stock Price
53.43 USD
Intrinsic Value
Intrinsic Value Details

ON Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.54 - 77.09 53.43 21.9%
DCF (Growth 10y) 42.04 - 71.94 52.17 19.0%
DCF (EBITDA 5y) 54.24 - 89.09 57.90 32.1%
DCF (EBITDA 10y) 51.70 - 83.36 56.74 29.4%
Fair Value 37.54 - 37.54 37.54 -14.38%
P/E 28.71 - 118.90 65.61 49.6%
EV/EBITDA 44.35 - 132.83 69.61 58.8%
EPV 38.39 - 48.84 43.62 -0.5%
DDM - Stable 10.55 - 25.53 18.04 -58.9%
DDM - Multi 27.38 - 52.24 36.01 -17.9%

ON Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,502.67
Beta 1.71
Outstanding shares (mil) 422.05
Enterprise Value (mil) 19,110.47
Market risk premium 4.60%
Cost of Equity 11.13%
Cost of Debt 4.25%
WACC 9.99%