/
DCF Valuation
Base-case fair value
$13.33
Intrinsic $17.78 · 25% MOS
Current price: $94.11
Base-case summary
Our base-case DCF for Microchip Technology Inc (MCHP) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $871M in trailing free cash flow, this produces an intrinsic value of $17.78 per share. A 25% safety margin gives a fair value of $13.33, suggesting the stock is currently 86% overvalued against the $94.11 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$871M
Cash & equivalents
$240M
Total debt
$5.6B
Shares outstanding
545M