SWKS
Skyworks Solutions Inc
Price:  
65.93 
USD
Volume:  
2,965,512.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWKS Intrinsic Value

27.30 %
Upside

As of 2025-02-17, the Intrinsic Value of Skyworks Solutions Inc (SWKS) is 83.91 USD. This SWKS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.93 USD, the upside of Skyworks Solutions Inc is 27.30%.

The range of the Intrinsic Value is 65.96 - 119.29 USD

65.93 USD
Stock Price
83.91 USD
Intrinsic Value
Intrinsic Value Details

SWKS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.96 - 119.29 83.91 27.3%
DCF (Growth 10y) 73.69 - 125.79 91.41 38.7%
DCF (EBITDA 5y) 75.48 - 168.46 119.05 80.6%
DCF (EBITDA 10y) 80.58 - 166.45 119.08 80.6%
Fair Value 16.38 - 16.38 16.38 -75.15%
P/E 61.34 - 109.19 76.37 15.8%
EV/EBITDA 89.75 - 218.79 148.16 124.7%
EPV 68.43 - 84.08 76.26 15.7%
DDM - Stable 24.55 - 60.67 42.61 -35.4%
DDM - Multi 50.53 - 89.95 64.08 -2.8%

SWKS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,597.59
Beta 1.46
Outstanding shares (mil) 160.74
Enterprise Value (mil) 9,989.79
Market risk premium 4.60%
Cost of Equity 11.10%
Cost of Debt 4.48%
WACC 10.50%