Valuation models
price $71.67 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused32.74 – 43.7337.5591% overvaluedDCF · Perpetuity growth · 10y41.16 – 55.3047.3451% overvaluedDCF · EBITDA exit · 5y154.86 – 169.29161.8856% undervaluedDCF · EBITDA exit · 10y145.67 – 172.86158.6155% undervaluedP/E · peers32.39 – 83.6258.0124% overvaluedP/E · own history25.73 – 51.8234.35109% overvaluedPEG—80.0710% undervaluedEV/EBITDA · peers32.90 – 115.4067.965% overvaluedEV/Revenue · peers55.30 – 250.18140.3149% undervaluedEarnings power value11.38 – 15.4013.12446% overvaluedWall St. consensus target—90.0020% belowCost of capital (WACC)—11.24%—
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
37.55
ON Semiconductor closed at $71.67 — overvalued by 91% vs model.
32.74the model's range43.73
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
13.12 – 161.88
Wall St. target
90.00 20% below
Above model, 1y
30 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-15% recent)Thin margins (2.0% net margin)Highly cyclical earningsStrong FCF yield (5.1%)
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.