Valuation models
price $87.58 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused48.73 – 64.4855.4658% overvaluedDCF · Perpetuity growth · 10y51.13 – 67.5258.1351% overvaluedDCF · EBITDA exit · 5y151.10 – 164.59157.6644% undervaluedDCF · EBITDA exit · 10y124.98 – 146.61135.2735% undervaluedP/E · peers222.15 – 256.64239.3963% undervaluedP/E · own history57.73 – 81.8669.9225% overvaluedPEG—126.0130% undervaluedEV/EBITDA · peers236.80 – 379.47277.2868% undervaluedEV/Revenue · peers126.11 – 433.42281.4669% undervaluedEarnings power value54.42 – 73.4462.4940% overvaluedDividend discount44.13 – 82.3560.5745% overvaluedWall St. consensus target—90.003% belowCost of capital (WACC)—9.91%—
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
55.46
Skyworks Solutions closed at $87.58 — overvalued by 58% vs model.
48.73the model's range64.48
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
58.13 – 281.46
Wall St. target
90.00 3% below
Above model, 1y
15 of 30 days
How it is valued
Valued asCyclical
Revenue declining (~-7% recent)Moderate margins (12% net margin)Strong dividend yieldHighly cyclical earningsStrong FCF yield (8.4%)
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.