As of 2024-12-14, the Intrinsic Value of Skyworks Solutions Inc (SWKS) is
98.69 USD. This SWKS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 90.98 USD, the upside of Skyworks Solutions Inc is
8.50%.
The range of the Intrinsic Value is 71.92 - 165.12 USD
98.69 USD
Intrinsic Value
SWKS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
71.92 - 165.12 |
98.69 |
8.5% |
| DCF (Growth 10y) |
81.32 - 176.68 |
109.04 |
19.9% |
| DCF (EBITDA 5y) |
96.06 - 173.35 |
126.71 |
39.3% |
| DCF (EBITDA 10y) |
99.07 - 181.49 |
130.91 |
43.9% |
| Fair Value |
18.63 - 18.63 |
18.63 |
-79.52% |
| P/E |
84.53 - 139.32 |
108.43 |
19.2% |
| EV/EBITDA |
114.42 - 200.47 |
154.46 |
69.8% |
| EPV |
67.62 - 92.17 |
79.89 |
-12.2% |
| DDM - Stable |
27.87 - 87.06 |
57.47 |
-36.8% |
| DDM - Multi |
56.44 - 128.33 |
77.49 |
-14.8% |
SWKS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,549.52 |
| Beta |
1.64 |
| Outstanding shares (mil) |
159.92 |
| Enterprise Value (mil) |
13,969.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.61% |
| Cost of Debt |
4.48% |
| WACC |
10.18% |