XLNX
Xilinx Inc
Price:  
194.92 
USD
Volume:  
23,040,720.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Xilinx Intrinsic Value

%
Upside

As of 2024-05-25, 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 %.

The range of the Intrinsic Value is 68.36 - 180.76 USD

194.92 USD
Stock Price
97.53 USD
Intrinsic Value
Intrinsic Value Details

Xilinx Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.36 - 180.76 97.53 -50.0%
DCF (Growth 10y) 83.97 - 210.85 117.14 -39.9%
DCF (EBITDA 5y) 70.25 - 100.65 85.51 -56.1%
DCF (EBITDA 10y) 85.37 - 125.60 104.58 -46.3%
Fair Value 18.70 - 18.70 18.70 -90.41%
P/E 92.70 - 132.16 110.77 -43.2%
EV/EBITDA 55.66 - 97.29 79.74 -59.1%
EPV 35.80 - 46.58 41.19 -78.9%
DDM - Stable 38.39 - 138.05 88.22 -54.7%
DDM - Multi 50.53 - 140.04 74.11 -62.0%

Xilinx Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 48,414.23
Beta 0.98
Outstanding shares (mil) 248.38
Enterprise Value (mil) 47,969.31
Market risk premium 4.24%
Cost of Equity 8.63%
Cost of Debt 4.25%
WACC 8.49%