NXP Semiconductors N.V. (NXPI)
Semiconductors & Related Devices
Latest Price
$229.16
TTM P/E
21.91
Normalized P/E
23.00
Div Yield
1.33%
Book Value
43.24
P/B Ratio
5.30
Valuation metrics
adjust assumptions →EPS: $7.95
Book value / share: $39.54
Formula: √(22.5 × EPS × BVPS)
Graham Number
$84.10
63% 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
$65.56
71% 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
$234.52
+2% upside
EPS: $7.95
Target P/E: 23×
Formula: EPS × P/E
P/E Fair Value
$182.85
20% downside