NXPI · NXP Semiconductors N.V.
$194.552026-05-17Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$185
-4.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($144 · $210) Analysts Range ($215 · $280) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $11.1B | — | 26.8% | 12.5% | $2.6B | −$373MM | $2.2B | 10.0% | — | 12.9% | $20.1B | $7.36 | — |
| 2022.Q4 | $13.2B | 19.4% | 33.0% | 15.7% | $3.7B | −$780MM | $2.9B | 10.3% | — | 17.6% | $21.5B | $10.97 | — |
| 2023.Q4 | $13.3B | 0.5% | 31.6% | 15.6% | $3.5B | $61MM | $3.6B | 10.0% | — | 15.9% | $23.1B | $11.01 | — |
| 2024.Q4 | $12.6B | -5.0% | 31.1% | 17.7% | $3.2B | −$1.2B | $2.0B | 10.5% | — | 13.7% | $24.1B | $9.88 | — |
| 2025.Q4 | $12.3B | -2.7% | 30.2% | 21.1% | $2.9B | −$1.1B | $1.8B | 10.6% | — | 11.7% | $25.8B | $7.95 | 13.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5.9% |
| 2026.Q4 | $13.5B | +10.3% | 31.0% | 21.0% | $3.3B | −$2.7B | $644MM | 10.3% | $584MM | 12.2% | $28.5B | $11.38 | 17.1 |
| 2027.Q4 | $14.9B | +10.3% | 34.2% | 20.9% | $4.0B | −$2.9B | $1.1B | 10.1% | $913MM | 13.5% | $31.4B | $13.87 | 14.0 |
| 2028.Q4 | $16.0B | +7.0% | 34.2% | 20.8% | $4.3B | −$2.2B | $2.1B | 9.9% | $1.6B | 13.3% | $33.6B | $14.86 | 13.1 |
| 2029.Q4 | $16.8B | +5.4% | 34.2% | 20.6% | $4.6B | −$1.8B | $2.7B | 9.8% | $1.9B | 13.2% | $35.5B | $15.68 | 12.4 |
| 2030.Q4 | $17.6B | +4.8% | 34.2% | 20.6% | $4.8B | −$1.7B | $3.1B | 9.6% | $1.9B | 13.2% | $37.2B | $16.46 | 11.8 |
|
| Term. Yr+ | $22.8B | 4.1% | 30.5% | 20.0% | $5.6B | −$1.7B | $3.8B | 8.6% | $34.2B | 13.1% | — | — | — |
Active scenario IV: $185 (-4.9% vs market)