ON Semiconductor Corporation
ON 65.50 (0.00%) 0.00
27.89(B)
Information Technology
Semiconductors and Semiconductor Equipment
Holdings:
Shares:
Cost basis:
ON Semiconductor Corporation (ON) price target and intrinsic value estimate
ON's fair price estimate is $102.7
This valuation is based on a fair P/E of 17.5 and EPS estimates of $5.87
The median analyst price target for ON is $87.0.
Analyst price targets range from $55.0 to $107.0
Is ON overvalued or undervalued?
ON is currently trading at $65.5
ON is undervalued by 36% using the pevaluation method.
ON is undervalued by 25% compared to median analyst price targets.
Do you agree with this valuation?
Valuation
PEvaluation
Low $77.0
Median $102.7
High $128.4
Fair P/E
Margin of safety
Analyst valuation
Low $55.0
Median $87.0
High $107.0
Discounted cash-flow
10%
5%
5y
10%
Economic moat: None/narrow
Overview
Market data
Market cap:$27.89(B)
Enterprise value:$28.51(B)
Total Equity:$8.60(B)
Shares outstanding:425.80(M)
Div. yield:0.00%
P/S:3.80
P/E:15.98
P/FCF:27.87
P/B:3.25
EPS:$4.1
FCF per share:$2.4
Dividend per share:$0.0
Income (TTM)
Revenue$7.38(B)
Gross profit$3.38(B)
EBITDA$2.72(B)
Net income$1.76(B)
Gross margin45.8%
Net margin23.8%
Balance sheet
Total assets$13.92(B)
Total liabilities$5.32(B)
Cash & Short-term inv.$2.77(B)
Long-term debt$2.55(B)
Debt issued$0
Debt repaid$-126.40(M)
Cash flow (TTM)
FCF$998.30(M)
CapEx$-939.60(M)
Dividends paid$0
Stock issued$25.50(M)
Stock repurchased$-802.90(M)
Stock-based comp.$128.70(M)
Future Growth
Revenue
CAGR: 11.6%FY+1$7.12(B)
FY+2$7.44(B)
FY+3$8.37(B)
FY+4$9.51(B)
FY+5$11.06(B)
Net Income
CAGR: 20.5%FY+1$1.72(B)
FY+2$1.84(B)
FY+3$2.31(B)
FY+4$2.78(B)
FY+5$3.63(B)
EPS
CAGR: 22.6%FY+1$4.00
FY+2$4.32
FY+3$5.52
FY+4$6.83
FY+5$9.03
FCF per share
CAGR: 14.5%FY+1$4.59
FY+2$5.63
FY+3$6.33
FY+4$6.89
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.