As of 2024-12-13, 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
-50.00%.
The range of the Intrinsic Value is 68.36 - 180.76 USD
97.53 USD
Intrinsic Value
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) |
66.50 - 116.04 |
86.79 |
-55.5% |
| DCF (EBITDA 10y) |
81.83 - 141.72 |
105.85 |
-45.7% |
| Fair Value |
18.70 - 18.70 |
18.70 |
-90.41% |
| P/E |
73.22 - 108.22 |
90.91 |
-53.4% |
| EV/EBITDA |
64.04 - 115.11 |
85.76 |
-56.0% |
| 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% |