Skyworks Solutions, Inc. logo
Skyworks Solutions, Inc. (SWKS)
Compare

Skyworks Solutions, Inc. (SWKS) DCF Valuation

Price is BELOW the estimated range
$84.63
$142.78
Estimated fair value
$70.29
Today's price

Two independent models estimate Skyworks Solutions, Inc.'s fair value between $84.63 (conservative case) and $142.78 (analyst consensus).

What would today's price require?

Growth the price assumes-5.0%/yr
Actual growth, last 5 years-9.3%/yr

$70.29 is justified only if free cash flow grows about -5.0% a year for the next decade — faster than the company has actually grown.

Current Price

$70.29

Fair-Value Range

$84.63 – $142.78

Market-Implied Growth

-5.0%/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.

5%/yr
Historical FCF CAGR: 3Y -17.4% · 5Y -9.3% · 10Y 1.9%
10%
2.5%
10yr

Base inputs: FCF $1.3B · 0.15B shares · net cash $165.5M

Estimated Fair Value

$142.78

+103.1% vs $70.29

Current price$70.29
Analyst DCF (FMP)$84.63

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 $70.29; red = below. Your current case is outlined.

WACC ↓ / Terminal →1.50%2.00%2.50%3.00%3.50%
8.0%$177$186$197$210$225
9.0%$152$159$166$174$184
10.0%$133$138$143$148$155
11.0%$119$122$125$129$134
12.0%$107$109$112$115$118

About Skyworks Solutions, Inc.

Skyworks Solutions, Inc., operating with its various subsidiaries, is engaged in the development, production, and global distribution of its proprietary semiconductor technologies, including associated intellectual property. Its market presence spans across the United States, China, South Korea, Taiwan, Europe, the Middle East, Africa, and the broader Asia-Pacific region. The company's comprehensive product lineup features a wide array of specialized semiconductor components. These encompass items such as amplifiers, antenna tuners, attenuators, various automotive radio and digital components, circulators, DC/DC converters, detectors, diodes, wireless analog system-on-chip solutions, directional couplers, diversity receive modules, filters, front-end modules, LED drivers, low noise amplifiers, mixers, modulators, optocouplers, phase locked loops, power dividers, receivers, switches, synthesizers, timing devices, technical ceramics, voltage controlled oscillators, and voltage regulators. Skyworks' advanced solutions are integral to numerous industries, with applications found in aerospace, automotive systems, broadband communication, cellular infrastructure, smart home devices, entertainment and gaming, industrial equipment, medical technology, military apparatus, and mobile devices like smartphones, tablets, and wearables. To reach its diverse customer base, the company employs a multi-channel sales strategy, leveraging its internal sales teams, a network of authorized electronic component distributors, and independent sales representatives. Incorporated in 1962, Skyworks Solutions, Inc. is headquartered in Irvine, California.

Irvine, CA
10,100 employees
Technology / Semiconductors
Sector
Technology
Industry
Semiconductors
CEO
Philip Gordon Brace