Skyworks Solutions, Inc. (SWKS) DCF Valuation
Transparent DCF models put Skyworks Solutions, Inc. (SWKS)'s fair value in a range of $83.86 – $145.77 — the low end is TGM's conservative base case (5% FCF growth, 10% discount), the high end the analyst consensus (FMP). Today's price of $73.56 sits below that range — by these conservative assumptions it screens as potentially undervalued.
Reverse DCF: at today's $73.56, the market is pricing in roughly -4.7%/yr free-cash-flow growth over the next decade (at a 10% required return) — versus its actual 5-year FCF CAGR of -9.3%. The price is betting on acceleration above its track record.
Current Price
$73.56
Fair-Value Range
$83.86 – $145.77
Market-Implied Growth
-4.7%/yr
vs -9.3% 5Y actual
SWKS DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $1.3B · 0.15B shares · net cash $165.5M
Estimated Fair Value
$145.77
+98.2% vs $73.56
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $73.56; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $181 | $190 | $201 | $214 | $230 |
| 9.0% | $156 | $162 | $169 | $178 | $188 |
| 10.0% | $136 | $141 | $146 | $152 | $158 |
| 11.0% | $121 | $124 | $128 | $132 | $137 |
| 12.0% | $109 | $111 | $114 | $117 | $120 |