← Scroll for more →
NXP Semiconductors N.V. (NXPI)
Semiconductors & Related Devices
Latest Price
$259.61
TTM P/E
20.39
Normalized P/E
24.93
TTM Div Yield
1.17%
Fwd Div Yield
1.56%
Book Value
47.94
P/B Ratio
5.42
Valuation metrics
adjust assumptions →EPS: $7.95
Book value / share: $39.77
Formula: √(22.5 × EPS × BVPS)
Graham Number
$84.34
68% downside
Norm. op. income: $3.0B (median of 7yr)
Tax rate: 16%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$65.94
75% downside
Base FCF: $2.4B (median of recent 5yr)
Growth: 12%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$235.89
11% downside
EPS: $7.95
Target P/E: 26×
Formula: EPS × P/E
P/E Fair Value
$206.70
22% downside