ON
ON Semiconductor Corp
Price:  
41.27 
USD
Volume:  
9,860,279.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ON Intrinsic Value

35.70 %
Upside

What is the intrinsic value of ON?

As of 2025-05-24, the Intrinsic Value of ON Semiconductor Corp (ON) is 56.02 USD. This ON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.27 USD, the upside of ON Semiconductor Corp is 35.70%.

The range of the Intrinsic Value is 41.69 - 88.77 USD

Is ON undervalued or overvalued?

Based on its market price of 41.27 USD and our intrinsic valuation, ON Semiconductor Corp (ON) is undervalued by 35.70%.

41.27 USD
Stock Price
56.02 USD
Intrinsic Value
Intrinsic Value Details

ON Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.69 - 88.77 56.02 35.7%
DCF (Growth 10y) 42.19 - 82.47 54.61 32.3%
DCF (EBITDA 5y) 52.25 - 89.71 56.53 37.0%
DCF (EBITDA 10y) 50.39 - 85.89 56.41 36.7%
Fair Value 37.54 - 37.54 37.54 -9.05%
P/E 31.80 - 94.60 58.20 41.0%
EV/EBITDA 42.05 - 129.24 66.20 60.4%
EPV 38.51 - 52.36 45.44 10.1%
DDM - Stable 10.47 - 28.82 19.64 -52.4%
DDM - Multi 27.13 - 59.72 37.49 -9.2%

ON Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,418.00
Beta 1.73
Outstanding shares (mil) 422.05
Enterprise Value (mil) 18,025.80
Market risk premium 4.60%
Cost of Equity 10.87%
Cost of Debt 4.25%
WACC 9.69%