As of 2024-12-13, the Intrinsic Value of ON Semiconductor Corp (ON) is
87.11 USD. This ON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 67.11 USD, the upside of ON Semiconductor Corp is
29.80%.
The range of the Intrinsic Value is 62.28 - 149.87 USD
87.11 USD
Intrinsic Value
ON Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
62.28 - 149.87 |
87.11 |
29.8% |
| DCF (Growth 10y) |
63.80 - 140.58 |
85.84 |
27.9% |
| DCF (EBITDA 5y) |
84.16 - 127.43 |
93.15 |
38.8% |
| DCF (EBITDA 10y) |
79.37 - 124.50 |
91.17 |
35.8% |
| Fair Value |
103.08 - 103.08 |
103.08 |
53.59% |
| P/E |
87.60 - 115.95 |
95.41 |
42.2% |
| EV/EBITDA |
69.96 - 112.11 |
82.02 |
22.2% |
| EPV |
30.53 - 42.87 |
36.70 |
-45.3% |
| DDM - Stable |
30.46 - 93.56 |
62.01 |
-7.6% |
| DDM - Multi |
40.80 - 99.18 |
58.01 |
-13.6% |
ON Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28,575.44 |
| Beta |
1.98 |
| Outstanding shares (mil) |
425.80 |
| Enterprise Value (mil) |
29,471.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.72% |
| Cost of Debt |
4.25% |
| WACC |
9.95% |