Analyze DCF forecasts for the company and compare them with competitors.
20.87B
Better than ON's revenue of 11.45B.
6.01%
Worse than ON's revenue growth rate of 11.54%.
10.87B
Better than ON's ebitda of 3.44B.
52.08%
Better than ON's ebitda margin of 30.06%.
9.56B
Better than ON's ebit of 2.40B.
45.81%
Better than ON's ebit margin of 20.96%.
1.31B
Worse than ON's depreciation of 1.04B.
9.61B
Better than ON's total cash of 2.79B.
46.04%
Better than ON's cash as percentage of revenue of 24.40%.
1.93B
Worse than ON's receivables of 1.35B.
9.24%
Better than ON's receivables as percentage of revenue of 11.82%.
3.11B
Worse than ON's inventories of 2.56B.
14.89%
Better than ON's inventories as percentage of revenue of 22.32%.
749.49M
Better than ON's accounts payable of 1.13B.
3.59%
Better than ON's payables as percentage of revenue of 9.84%.
-2.78B
Better than ON's capital expenditure of -1.36B.
-13.34%
Better than ON's capex as percentage of revenue of -11.91%.
8.58%
Better than ON's weighted average cost of capital (wacc) of 11.22%.
8.89%
Better than ON's cost of equity of 12.07%.
4.26%
Equal to ON's cost of debt of 4.26%.
0.98
Better than ON's beta of 1.65.
916.00M
Worse than ON's diluted shares outstanding of 446.80M.
11.22B
Worse than ON's total debt of 3.36B.
175.82B
Better than ON's total equity of 30.04B.
187.04B
Better than ON's total capital of 33.40B.
6.00%
Better than ON's debt weighting of 10.06%.
94.00%
Better than ON's equity weighting of 89.94%.
8.47B
Better than ON's ebiat of 2.07B.
6.75B
Better than ON's unlevered free cash flow of 1.46B.
4.00%
Equal to ON's long-term growth rate of 4.00%.
172.18B
Better than ON's terminal value of 26.09B.
141.73B
Better than ON's enterprise value of 20.91B.
8.26B
Worse than ON's net debt of 876.80M.
133.47B
Better than ON's equity value of 20.03B.
145.71
Better than ON's equity value per share of 44.83.
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.
14.95B
Better than ON's estimated revenue of 5.36B.
6.43B
Better than ON's estimated ebitda of 1.06B.
4.35
Better than ON's estimated eps of 1.42.
3.28B
Better than ON's estimated net income of 753.19M.
5.54B
Better than ON's estimated ebit of 620.25M.
1.54B
Worse than ON's estimated sg&a expense of 546.69M.
View analysts' price targets and recommendations, and compare them with competitors.
$194.00
Has downside compared to ON's upside of 17.67%.
Buy
Equal to ON's analyst recommendation of Buy.
