SWKS · Skyworks Solutions, Inc.
$68.002026-07-21Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$216
+217.0% vs market
Base · active
$165
+143.0% vs market
Bear
$149
+119.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($149 · $216) Analysts Range ($55 · $85) 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.Q2 | $4.8B | — | 39.4% | 6.3% | $1.8B | $427MM | $2.2B | 9.6% | — | 22.5% | $7.8B | $6.53 | — |
| 2025.Q1 | $4.2B | -12.5% | 25.5% | 8.4% | $976MM | $306MM | $1.3B | 9.8% | — | 12.8% | $7.4B | $3.96 | — |
| 2025.Q2 | $4.2B | 0.0% | 25.5% | 15.0% | $906MM | $484MM | $1.4B | 10.9% | — | 12.4% | $7.2B | $3.96 | — |
| 2026.Q1 | $4.1B | -2.2% | 20.4% | 11.6% | $739MM | $266MM | $1.0B | 10.2% | — | 10.1% | $7.4B | $3.17 | — |
| 2026.Q2 | $4.0B | -1.0% | 15.7% | 7.2% | $588MM | −$78MM | $509MM | 10.4% | — | 7.9% | $7.5B | $2.40 | 16.2 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q2 | $4.0B | +-1.8% | 26.2% | 8.4% | $952MM | $0MM | $952MM | 10.6% | $861MM | 12.7% | $7.5B | $2.26 | 30.1 |
| 2028.Q2 | $4.2B | +5.5% | 29.8% | 9.7% | $1.1B | −$419MM | $709MM | 10.4% | $581MM | 14.6% | $7.9B | $3.22 | 21.1 |
| 2029.Q2 | $4.4B | +4.6% | 33.4% | 11.0% | $1.3B | −$373MM | $931MM | 10.2% | $693MM | 16.1% | $8.3B | $4.21 | 16.2 |
| 2030.Q2 | $4.6B | +4.3% | 37.0% | 12.3% | $1.5B | −$371MM | $1.1B | 10.0% | $755MM | 17.5% | $8.7B | $5.24 | 13.0 |
| 2031.Q2 | $4.8B | +4.2% | 44.3% | 13.6% | $1.8B | −$382MM | $1.4B | 9.8% | $890MM | 20.6% | $9.1B | $7.26 | 9.4 |
|
| Term. Yr+ | $6.1B | 4.1% | 44.3% | 20.0% | $2.2B | −$470MM | $1.7B | 8.6% | $14.9B | 18.8% | — | — | — |
Active scenario IV: $165 (+143.0% vs market)