TechnologySemiconductorsNetherlands

NXPI.US · NXP Semiconductors N.V.

NMS · US · USD

Latest price285.62 USD

30D-10.03%

Vs. base value+128%

Research summary

NXPI.US latest organized financial period shows revenue declined -2.74% YoY and net income declined -19.48% YoY. Current price is about 286 USD, while the model base case is about 125 USD; the current price sits +128% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

10 records

Revenue12B USD

Net income2B USD

Free cash flow2B USD

Operating cash flow3B USD

Revenue

Total revenue recognized in each fiscal year.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:22

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price285.62 USD

Base value125.05 USD

Vs. base+128%

Price date2026/04/28

123.56 USD125.05 USD131.15 USD

+128%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

186.23 USD266.17 USD351.18 USD

+7.31%

266.17 USDCurrent price is close to the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 266.17 USD
Current price: 285.62 USD
Estimated shares: 254,213,836
Discount rate: 9.5%
Bear value: 186.23 USD
Base value: 266.17 USD
Bull value: 351.18 USD
Base FCF/share：9.53
Base growth：10.5%
WACC：9.5%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

123.56 USD125.05 USD131.15 USD

+128%

125.05 USDCurrent price is 128.4% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 125.05 USD
Current price: 285.62 USD
Estimated shares: 254,213,836
Discount rate: 9.5%
Bear value: 123.56 USD
Base value: 125.05 USD
Bull value: 131.15 USD
Average net income over the last 3 years proxies owner earnings
Base growth：0.4%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth11.5%

Current price implies roughly 11.5% annualized FCF growth.

11.5%Current price implies roughly 11.5% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 11.5%
Current price: 285.62 USD
Estimated shares: 254,213,836
Discount rate: 9.5%
Base FCF/share：9.53
WACC：9.5%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

110.40 USD110.40 USD110.40 USD

+159%

110.40 USDCurrent price is 158.7% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 110.40 USD
Current price: 285.62 USD
Estimated shares: 254,213,836
Discount rate: 9.5%
Base value: 110.40 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：9.5%

Updated: 2026/04/29 07:22

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	12B USD	2B USD	2B USD	7.95
2024/12/30	Annual	13B USD	3B USD	2B USD	9.73
2023/12/30	Annual	13B USD	3B USD	3B USD	10.7
2022/12/30	Annual	13B USD	3B USD	3B USD	10.55
2021/12/30	Annual	11B USD	2B USD	2B USD	6.79

Ad placement

NXPI.US · NXP Semiconductors N.V.

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks