Valuation models
price $259.61 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused153.36 – 214.17179.5045% overvaluedDCF · Perpetuity growth · 10y173.83 – 241.79203.0528% overvaluedDCF · EBITDA exit · 5y596.39 – 653.56624.2158% undervaluedDCF · EBITDA exit · 10y512.06 – 609.13558.2553% undervaluedP/E · peers285.44 – 711.14511.1449% undervaluedP/E · own history237.61 – 307.10265.732% undervaluedPEG—380.4532% undervaluedEV/EBITDA · peers335.55 – 876.61521.9650% undervaluedEV/Revenue · peers195.84 – 816.07357.1427% undervaluedEarnings power value29.55 – 51.9739.11564% overvaluedDividend discount57.94 – 102.0577.75234% overvaluedWall St. consensus target—296.5012% belowCost of capital (WACC)—10.17%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
179.50
NXP Semiconductors closed at $259.61 — overvalued by 45% vs model.
153.36the model's range214.17
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
39.11 – 624.21
Wall St. target
296.50 12% below
Above model, 1y
15 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-4% recent)Moderate margins (16% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.