SWKS
Skyworks Solutions Inc
Price:  
92.16 
USD
Volume:  
1,705,837.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWKS Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Skyworks Solutions Inc (SWKS) is 96.86 USD. This SWKS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.16 USD, the upside of Skyworks Solutions Inc is %.

The range of the Intrinsic Value is 75.93 - 138.08 USD

92.16 USD
Stock Price
96.86 USD
Intrinsic Value
Intrinsic Value Details

SWKS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 75.93 - 138.08 96.86 5.1%
DCF (Growth 10y) 79.42 - 134.38 98.16 6.5%
DCF (EBITDA 5y) 112.09 - 162.59 137.33 49.0%
DCF (EBITDA 10y) 104.38 - 153.40 127.68 38.5%
Fair Value 36.74 - 36.74 36.74 -60.14%
P/E 151.69 - 201.84 177.43 92.5%
EV/EBITDA 126.36 - 205.97 170.50 85.0%
EPV 78.24 - 98.87 88.55 -3.9%
DDM - Stable 38.87 - 96.72 67.80 -26.4%
DDM - Multi 55.24 - 101.83 71.15 -22.8%

SWKS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,787.07
Beta 1.52
Outstanding shares (mil) 160.45
Enterprise Value (mil) 14,575.27
Market risk premium 4.60%
Cost of Equity 10.78%
Cost of Debt 4.62%
WACC 10.25%