As of 2025-07-04, the Intrinsic Value of Xilinx Inc (XLNX) is 97.53 USD. This Xilinx valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 194.92 USD, the upside of Xilinx Inc is -50%.

The range of the Intrinsic Value is 68.36 - 180.76 USD.

Is Xilinx undervalued or overvalued?

Based on its market price of 194.92 USD and our intrinsic valuation, Xilinx Inc (XLNX) is overvalued by 50%.

194.92 USD

Stock Price

97.53 USD

Intrinsic Value

Intrinsic Value Details

Xilinx Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	68.36 - 180.76	97.53	-50.0%
DCF (Growth Exit 10Y)	83.97 - 210.85	117.14	-39.9%
DCF (EBITDA Exit 5Y)	65.92 - 94.56	69.05	-64.6%
DCF (EBITDA Exit 10Y)	81.3 - 119.23	88.25	-54.7%
Peter Lynch Fair Value	18.7 - 18.7	18.7	-90.41%
P/E Multiples	62.28 - 114.51	93.78	-51.9%
EV/EBITDA Multiples	51.87 - 98.01	70.18	-64.0%
Earnings Power Value	35.8 - 46.58	41.19	-78.9%
Dividend Discount Model - Stable	38.39 - 138.05	88.22	-54.7%
Dividend Discount Model - Multi Stages	50.53 - 140.04	74.11	-62.0%

Xilinx Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Monolithic Power Systems Inc	298.69 - 770.24	423.88	-44.1%
Maxim Integrated Products Inc	44.04 - 62.41	51.33	-50.2%
ON Semiconductor Corp	41.94 - 87.99	56.10	-0.9%
First Solar Inc	143.07 - 351.71	199.85	8.0%
Skyworks Solutions Inc	52.83 - 106.38	69.56	-11.7%
Qorvo Inc	54.01 - 143.99	78.97	-11.1%
Universal Display Corp	68.95 - 206.08	101.01	-36.9%
Cirrus Logic Inc	105.39 - 193.64	134.43	21.9%
Power Integrations Inc	19.94 - 123.27	33.47	-43.8%

Xilinx Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	48,414
Beta	0.98
Outstanding shares (mil)	248
Enterprise Value (mil)	47,969

Market risk premium	4.7%
Cost of Equity	8.6%
Cost of Debt	4.25%
WACC	8.5%