As of 2024-09-13, the Intrinsic Value of ON Semiconductor Corp (ON) is
84.54 USD. This ON valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.33 USD, the upside of ON Semiconductor Corp is
%.
The range of the Intrinsic Value is 63.09 - 131.49 USD
84.54 USD
Intrinsic Value
ON Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.09 - 131.49 |
84.54 |
21.9% |
| DCF (Growth 10y) |
68.03 - 131.89 |
88.28 |
27.3% |
| DCF (EBITDA 5y) |
88.73 - 139.99 |
105.03 |
51.5% |
| DCF (EBITDA 10y) |
87.37 - 140.05 |
104.96 |
51.4% |
| Fair Value |
113.02 - 113.02 |
113.02 |
63.02% |
| P/E |
81.90 - 120.89 |
102.31 |
47.6% |
| EV/EBITDA |
71.48 - 127.48 |
85.16 |
22.8% |
| EPV |
31.34 - 42.02 |
36.68 |
-47.1% |
| DDM - Stable |
33.79 - 91.27 |
62.53 |
-9.8% |
| DDM - Multi |
41.60 - 88.73 |
56.80 |
-18.1% |
ON Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,698.20 |
| Beta |
0.83 |
| Outstanding shares (mil) |
428.36 |
| Enterprise Value (mil) |
30,830.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.41% |
| Cost of Debt |
4.25% |
| WACC |
9.69% |