205.24 - 207.41
139.95 - 221.69
4.54M / 6.54M (Avg.)
37.59 | 5.48
Analyze analyst forecasts for the company and compare them with competitors.
13.20B
No peer data available for comparison.
4.55B
No peer data available for comparison.
1.67
No peer data available for comparison.
2.53B
No peer data available for comparison.
3.33B
No peer data available for comparison.
1.59B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
18.31B
Worse than NXPI's revenue of 21.11B.
3.20%
Worse than NXPI's revenue growth rate of 10.84%.
9.53B
Better than NXPI's ebitda of 7.25B.
52.06%
Better than NXPI's ebitda margin of 34.37%.
8.28B
Better than NXPI's ebit of 4.74B.
45.23%
Better than NXPI's ebit margin of 22.45%.
1.25B
Better than NXPI's depreciation of 2.52B.
8.83B
Better than NXPI's total cash of 5.88B.
48.24%
Better than NXPI's cash as percentage of revenue of 27.88%.
1.82B
Worse than NXPI's receivables of 1.66B.
9.94%
Worse than NXPI's receivables as percentage of revenue of 7.88%.
3.28B
Worse than NXPI's inventories of 3.00B.
17.89%
Worse than NXPI's inventories as percentage of revenue of 14.19%.
750.49M
Better than NXPI's accounts payable of 2.19B.
4.10%
Better than NXPI's payables as percentage of revenue of 10.38%.
-3.35B
Better than NXPI's capital expenditure of -1.32B.
-18.33%
Better than NXPI's capex as percentage of revenue of -6.27%.
8.20%
Better than NXPI's weighted average cost of capital (wacc) of 9.44%.
8.57%
Better than NXPI's cost of equity of 10.63%.
4.06%
Equal to NXPI's cost of debt of 4.06%.
0.95
Better than NXPI's beta of 1.39.
919.00M
Worse than NXPI's diluted shares outstanding of 257.85M.
13.60B
Worse than NXPI's total debt of 10.85B.
171.92B
Better than NXPI's total equity of 54.22B.
185.51B
Better than NXPI's total capital of 65.07B.
7.33%
Better than NXPI's debt weighting of 16.68%.
92.67%
Better than NXPI's equity weighting of 83.32%.
7.34B
Better than NXPI's ebiat of 4.10B.
5.10B
Better than NXPI's unlevered free cash flow of 5.06B.
4.00%
Equal to NXPI's long-term growth rate of 4.00%.
126.12B
Better than NXPI's terminal value of 96.65B.
105.55B
Better than NXPI's enterprise value of 78.08B.
10.40B
Worse than NXPI's net debt of 7.56B.
95.15B
Better than NXPI's equity value of 70.52B.
103.54
Worse than NXPI's equity value per share of 273.50.
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.