As of 2026-03-25, the Intrinsic Value of Silicon Laboratories Inc (SLAB) is 5.15 USD. This SLAB valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 207.19 USD, the upside of Silicon Laboratories Inc is -97.50%.
The range of the Intrinsic Value is 4.30 - 6.00 USD
Based on its market price of 207.19 USD and our intrinsic valuation, Silicon Laboratories Inc (SLAB) is overvalued by 97.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (78.09) - (31.62) | (45.65) | -122.0% |
| DCF (Growth 10y) | (20.45) - (43.82) | (27.63) | -113.3% |
| DCF (EBITDA 5y) | 4.30 - 6.00 | 5.15 | -97.5% |
| DCF (EBITDA 10y) | 27.25 - 41.81 | 34.23 | -83.5% |
| Fair Value | -49.23 - -49.23 | -49.23 | -123.76% |
| P/E | (38.09) - (40.80) | (44.60) | -121.5% |
| EV/EBITDA | 2.00 - 1.19 | 1.52 | -99.3% |
| EPV | 3.21 - 1.46 | 2.33 | -98.9% |
| DDM - Stable | (12.47) - (33.25) | (22.86) | -111.0% |
| DDM - Multi | 1.42 - 3.17 | 1.99 | -99.0% |
| Market Cap (mil) | 6,828.98 |
| Beta | 1.54 |
| Outstanding shares (mil) | 32.96 |
| Enterprise Value (mil) | 6,464.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.19% |
| Cost of Debt | 7.00% |
| WACC | 8.73% |