SLAB
Silicon Laboratories Inc
Price:  
153.48 
USD
Volume:  
261,814.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SLAB Intrinsic Value

-178.70 %
Upside

What is the intrinsic value of SLAB?

As of 2025-07-07, the Intrinsic Value of Silicon Laboratories Inc (SLAB) is (120.86) USD. This SLAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 153.48 USD, the upside of Silicon Laboratories Inc is -178.70%.

The range of the Intrinsic Value is (378.28) - (71.52) USD

Is SLAB undervalued or overvalued?

Based on its market price of 153.48 USD and our intrinsic valuation, Silicon Laboratories Inc (SLAB) is overvalued by 178.70%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

153.48 USD
Stock Price
(120.86) USD
Intrinsic Value
Intrinsic Value Details

SLAB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (378.28) - (71.52) (120.86) -178.7%
DCF (Growth 10y) (78.65) - (382.56) (128.13) -183.5%
DCF (EBITDA 5y) (83.32) - (107.62) (1,234.50) -123450.0%
DCF (EBITDA 10y) (85.27) - (124.37) (1,234.50) -123450.0%
Fair Value -126.61 - -126.61 -126.61 -182.50%
P/E (95.42) - (123.07) (108.26) -170.5%
EV/EBITDA (24.13) - (26.07) (25.40) -116.6%
EPV 19.16 - 25.15 22.16 -85.6%
DDM - Stable (26.83) - (93.61) (60.22) -139.2%
DDM - Multi (23.88) - (70.26) (36.28) -123.6%

SLAB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,998.84
Beta 1.73
Outstanding shares (mil) 32.57
Enterprise Value (mil) 4,673.97
Market risk premium 4.60%
Cost of Equity 13.04%
Cost of Debt 5.50%
WACC 8.58%