As of 2025-06-15, 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
Based on its market price of 194.92 USD and our intrinsic valuation, Xilinx Inc (XLNX) is overvalued by 50.00%.
| 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) | 60.53 - 129.73 | 93.63 | -52.0% |
| DCF (EBITDA 10y) | 76.22 - 156.06 | 112.64 | -42.2% |
| Fair Value | 18.70 - 18.70 | 18.70 | -90.41% |
| P/E | 56.58 - 108.45 | 87.96 | -54.9% |
| EV/EBITDA | 56.48 - 130.96 | 93.50 | -52.0% |
| 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% |
| 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% |