As of 2024-12-04, the Intrinsic Value of ON Semiconductor Corp (ON) is
87.73 USD. This ON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 71.12 USD, the upside of ON Semiconductor Corp is
23.40%.
The range of the Intrinsic Value is 63.03 - 149.13 USD
87.73 USD
Intrinsic Value
ON Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
63.03 - 149.13 |
87.73 |
23.4% |
DCF (Growth 10y) |
64.55 - 139.90 |
86.44 |
21.5% |
DCF (EBITDA 5y) |
85.53 - 127.75 |
93.28 |
31.2% |
DCF (EBITDA 10y) |
80.63 - 124.67 |
91.42 |
28.5% |
Fair Value |
103.08 - 103.08 |
103.08 |
44.93% |
P/E |
87.69 - 117.01 |
95.66 |
34.5% |
EV/EBITDA |
71.11 - 110.60 |
81.46 |
14.5% |
EPV |
30.81 - 42.78 |
36.79 |
-48.3% |
DDM - Stable |
31.03 - 94.04 |
62.53 |
-12.1% |
DDM - Multi |
41.67 - 99.72 |
58.95 |
-17.1% |
ON Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
30,282.90 |
Beta |
1.99 |
Outstanding shares (mil) |
425.80 |
Enterprise Value (mil) |
31,179.10 |
Market risk premium |
4.60% |
Cost of Equity |
10.62% |
Cost of Debt |
4.25% |
WACC |
9.91% |