SWKS · Skyworks Solutions, Inc.
$55.192026-05-17Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$225
+307.1% vs market
Base · active
$168
+203.6% vs market
Bear
$144
+161.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($144 · $225) Analysts Range ($58 · $140) 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 |
|---|
| 2022.Q1 | $5.1B | — | 53.9% | 5.1% | $2.6B | −$3.3B | −$644MM | 7.5% | — | 33.1% | $7.9B | $9.96 | — |
| 2023.Q1 | $5.5B | 7.4% | 47.6% | 14.8% | $2.2B | −$515MM | $1.7B | 9.3% | — | 27.3% | $8.4B | $8.47 | — |
| 2024.Q1 | $4.8B | -13.0% | 40.3% | 7.7% | $1.8B | $444MM | $2.2B | 10.1% | — | 22.0% | $7.8B | $6.53 | — |
| 2025.Q1 | $4.2B | -12.5% | 26.1% | 8.4% | $998MM | $263MM | $1.3B | 9.8% | — | 13.3% | $7.3B | $3.96 | — |
| 2026.Q1 | $4.1B | -3.0% | 18.3% | 11.6% | $656MM | $203MM | $858MM | 10.2% | — | 9.0% | $7.2B | $2.62 | 11.2 |
| italics below = DCF projection · 10yr Rev CAGR: 3.1% |
| 2027.Q1 | $3.8B | +-6.7% | 31.3% | 12.4% | $1.0B | $0MM | $1.0B | 9.8% | $943MM | 14.3% | $7.2B | $2.36 | 23.4 |
| 2028.Q1 | $4.0B | +4.7% | 34.1% | 13.3% | $1.2B | −$319MM | $851MM | 9.7% | $706MM | 15.8% | $7.6B | $3.16 | 17.5 |
| 2029.Q1 | $4.1B | +4.3% | 36.9% | 14.1% | $1.3B | −$312MM | $997MM | 9.6% | $755MM | 16.9% | $7.9B | $4.01 | 13.8 |
| 2030.Q1 | $4.3B | +4.2% | 39.7% | 15.0% | $1.5B | −$319MM | $1.1B | 9.4% | $785MM | 18.1% | $8.2B | $4.91 | 11.2 |
| 2031.Q1 | $4.5B | +4.2% | 45.3% | 15.8% | $1.7B | −$332MM | $1.4B | 9.3% | $873MM | 20.4% | $8.5B | $6.65 | 8.3 |
|
| Term. Yr+ | $5.7B | 4.1% | 45.3% | 20.0% | $2.1B | −$437MM | $1.6B | 8.6% | $15.0B | 19.4% | — | — | — |
Active scenario IV: $168 (+203.6% vs market)