205.24 - 207.41
139.95 - 221.69
4.54M / 6.54M (Avg.)
37.59 | 5.48
Analyze DCF forecasts for the company and compare them with competitors.
14.38B
Better than NXPI's revenue of 8.88B.
No Data
No DCF data available for this metric in the selected year.
6.95B
Better than NXPI's ebitda of 2.72B.
48.31%
Better than NXPI's ebitda margin of 30.63%.
5.90B
Better than NXPI's ebit of 672.00M.
41.01%
Better than NXPI's ebit margin of 7.57%.
1.05B
Better than NXPI's depreciation of 2.05B.
5.39B
Better than NXPI's total cash of 1.04B.
37.45%
Better than NXPI's cash as percentage of revenue of 11.77%.
1.07B
Worse than NXPI's receivables of 667.00M.
7.47%
Better than NXPI's receivables as percentage of revenue of 7.51%.
2.00B
Worse than NXPI's inventories of 1.19B.
13.91%
Worse than NXPI's inventories as percentage of revenue of 13.43%.
388.00M
Better than NXPI's accounts payable of 944.00M.
2.70%
Better than NXPI's payables as percentage of revenue of 10.63%.
-847.00M
Better than NXPI's capital expenditure of -628.00M.
-5.89%
Worse than NXPI's capex as percentage of revenue of -7.07%.
8.58%
Better than NXPI's weighted average cost of capital (wacc) of 10.06%.
8.89%
Better than NXPI's cost of equity of 11.31%.
4.26%
Equal to NXPI's cost of debt of 4.26%.
0.98
Better than NXPI's beta of 1.49.
916.00M
Worse than NXPI's diluted shares outstanding of 261.37M.
11.22B
Worse than NXPI's total debt of 11.18B.
175.82B
Better than NXPI's total equity of 57.89B.
187.04B
Better than NXPI's total capital of 69.07B.
6.00%
Better than NXPI's debt weighting of 16.18%.
94.00%
Better than NXPI's equity weighting of 83.82%.
5.17B
Better than NXPI's ebiat of 561.15M.
2.68B
Better than NXPI's unlevered free cash flow of 1.07B.
4.00%
Equal to NXPI's long-term growth rate of 4.00%.
172.18B
Better than NXPI's terminal value of 87.06B.
141.74B
Better than NXPI's enterprise value of 69.80B.
8.26B
Worse than NXPI's net debt of 7.53B.
133.48B
Better than NXPI's equity value of 62.27B.
145.73
Worse than NXPI's equity value per share of 238.26.
Analyze analyst forecasts for the company and compare them with competitors.
8.62B
No peer data available for comparison.
1.95B
No peer data available for comparison.
0.43
No peer data available for comparison.
1.58B
No peer data available for comparison.
476.06M
No peer data available for comparison.
1.35B
No peer data available for comparison.
View analysts' price targets and recommendations, and compare them with competitors.
$194.00
Has downside compared to NXPI's upside of 6.17%.
Buy
Equal to NXPI's analyst recommendation of Buy.
