/
DCF Valuation
Base-case fair value
$120.77
Intrinsic $161.02 · 25% MOS
Current price: $304.11
Base-case summary
Our base-case DCF for NXP Semiconductors N.V. (NXPI) projects 10 years of free cash flow growth at 3.3% for years 1–5 and 1.7% for years 6–10, anchored to 3.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2.7B in trailing free cash flow, this produces an intrinsic value of $161.02 per share. A 25% safety margin gives a fair value of $120.77, suggesting the stock is currently 60% overvalued against the $304.11 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
$2.7B
Cash & equivalents
$3.7B
Total debt
$13.7B
Shares outstanding
254M