NXPI · NXP Semiconductors N.V.
$277.022026-07-21Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$219
-20.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($139 · $302) Analysts Range ($188 · $295) 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 |
|---|
| 2024.Q1 | $13.3B | — | 31.3% | 16.1% | $3.5B | $289MM | $3.8B | 11.5% | — | 15.0% | $23.2B | $11.03 | — |
| 2024.Q4 | $13.3B | 0.0% | 31.3% | 17.7% | $3.4B | −$1.2B | $2.2B | 10.5% | — | 14.4% | $24.3B | $11.03 | — |
| 2025.Q1 | $12.6B | -5.0% | 30.7% | 18.2% | $3.2B | −$1.2B | $1.9B | 12.5% | — | 13.0% | $24.4B | $9.90 | — |
| 2025.Q4 | $12.6B | 0.0% | 30.7% | 21.1% | $3.1B | −$1.1B | $2.0B | 10.6% | — | 12.1% | $26.1B | $9.90 | — |
| 2026.Q1 | $12.6B | 0.0% | 30.5% | 20.4% | $3.1B | −$858MM | $2.2B | 12.0% | — | 11.8% | $26.0B | $10.46 | 18.3 |
| italics below = DCF projection · 10yr Rev CAGR: 6.2% |
| 2027.Q1 | $14.5B | +14.6% | 30.6% | 20.4% | $3.5B | −$1.1B | $2.4B | 11.1% | $2.2B | 13.3% | $27.2B | $12.27 | 22.6 |
| 2028.Q1 | $15.9B | +10.0% | 33.1% | 20.3% | $4.2B | −$950MM | $3.2B | 10.8% | $2.6B | 15.2% | $28.1B | $14.56 | 19.0 |
| 2029.Q1 | $16.9B | +6.2% | 33.1% | 20.3% | $4.4B | −$710MM | $3.7B | 10.6% | $2.7B | 15.6% | $28.8B | $15.48 | 17.9 |
| 2030.Q1 | $17.7B | +5.1% | 33.1% | 20.3% | $4.7B | −$671MM | $4.0B | 10.3% | $2.7B | 16.0% | $29.5B | $16.27 | 17.0 |
| 2031.Q1 | $18.6B | +4.6% | 33.1% | 20.2% | $4.9B | −$710MM | $4.2B | 10.1% | $2.5B | 16.4% | $30.2B | $17.03 | 16.3 |
|
| Term. Yr+ | $23.9B | 4.1% | 30.2% | 20.0% | $5.8B | −$1.8B | $4.0B | 8.6% | $34.0B | 13.1% | — | — | — |
Active scenario IV: $219 (-20.9% vs market)