NXP Semiconductors N.V. (NXPI)

Semiconductors & Related Devices

Latest Price

$237.53

TTM P/E

22.71

Normalized P/E

23.84

Div Yield

1.28%

Book Value

43.24

P/B Ratio

5.49

Valuation metrics

EPS: $7.95

Book value / share: $39.54

Formula: √(22.5 × EPS × BVPS)

Graham Number

$84.10

65% 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

72% 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

1% downside

EPS: $7.95

Target P/E: 24×

Formula: EPS × P/E

P/E Fair Value

$190.80

20% downside