ON
ON Semiconductor Corp
Price:  
71.65 
USD
Volume:  
9,590,118.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ON Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of ON Semiconductor Corp (ON) is 84.92 USD. This ON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.65 USD, the upside of ON Semiconductor Corp is %.

The range of the Intrinsic Value is 64.65 - 127.26 USD

71.65 USD
Stock Price
84.92 USD
Intrinsic Value
Intrinsic Value Details

ON Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.65 - 127.26 84.92 18.5%
DCF (Growth 10y) 68.61 - 125.80 87.36 21.9%
DCF (EBITDA 5y) 84.19 - 130.28 101.28 41.3%
DCF (EBITDA 10y) 82.82 - 129.00 100.17 39.8%
Fair Value 126.85 - 126.85 126.85 77.04%
P/E 83.09 - 147.45 119.06 66.2%
EV/EBITDA 71.16 - 136.63 87.95 22.7%
EPV 31.04 - 40.95 35.99 -49.8%
DDM - Stable 36.63 - 94.93 65.78 -8.2%
DDM - Multi 41.45 - 85.29 55.98 -21.9%

ON Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 30,798.75
Beta 0.97
Outstanding shares (mil) 429.85
Enterprise Value (mil) 31,544.85
Market risk premium 4.60%
Cost of Equity 10.75%
Cost of Debt 4.31%
WACC 10.05%