DCF Tool


ON Semiconductor Corp. – Semiconductor and Related Device Manufacturing
on semiconductor (nasdaq: on) is driving energy efficient innovations, empowering customers to reduce global energy use. the company is a leading supplier of semiconductor-based solutions, offering a comprehensive portfolio of energy efficient power and signal management, logic, standard and custom devices. the company’s products help engineers solve their unique design challenges in automotive, communications, computing, consumer, industrial, medical and military/aerospace applications. on semiconductor operates a responsive, reliable, world-class supply chain and quality program, and a network of manufacturing facilities, sales offices and design centers in key markets throughout north america, europe, and the asia pacific regions.
Analysis Results
Intrinsic Value $68.46
Latest Price $94.45
Relative Value 38% overvalued
Thoughts on this result? Let us know.
Cash Flow (Billions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 20.5%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 12.5%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 20.5%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 1.93 1.72
2024 2.33 1.84
2025 2.81 1.97
2026 3.38 2.11
2027 4.07 2.26
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 39.7 billion. This corresponds to a present value of 19.7 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 9.91 billion. Adding in the terminal value gives a total present value of 29.6 billion.

There are presently 432.0 million outstanding shares, so the intrinsic value per share is 68.46.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 5,729,400,000
Current Cash 2,919,000,000
Current Liabilities 2,061,400,000
Current Debt 162,000,000
Non-Cash Working Capital (NCWC) 911,000,000
Change in NCWC -135,300,000
EBIT 2,764,700,000
Tax Provision 458,400,000
Depreciation and Amortization 551,800,000
Capital Expenditure -1,005,000,000
Unlevered Free Cash Flow 1,639,692,303
Current Assets 3,781,600,000
Current Cash 1,352,600,000
Current Liabilities 1,543,400,000
Current Debt 160,700,000
Non-Cash Working Capital (NCWC) 1,046,300,000
Change in NCWC 85,800,000
EBIT 1,361,900,000
Tax Provision 146,600,000
Depreciation and Amortization 596,700,000
Capital Expenditure -444,600,000
Unlevered Free Cash Flow 1,427,356,970
Current Assets 3,184,100,000
Current Cash 1,080,700,000
Current Liabilities 1,674,500,000
Current Debt 531,600,000
Non-Cash Working Capital (NCWC) 960,500,000
Change in NCWC -82,900,000
EBIT 415,200,000
Tax Provision -59,800,000
Depreciation and Amortization 625,100,000
Capital Expenditure -383,600,000
Unlevered Free Cash Flow 573,800,000
Current Assets 3,020,000,000
Current Cash 894,200,000
Current Liabilities 1,818,400,000
Current Debt 736,000,000
Non-Cash Working Capital (NCWC) 1,043,400,000
Change in NCWC 276,000,000
EBIT 632,500,000
Tax Provision 62,700,000
Depreciation and Amortization 593,100,000
Capital Expenditure -534,600,000
Unlevered Free Cash Flow 823,624,186
Current Assets 3,167,800,000
Current Cash 1,069,600,000
Current Liabilities 1,469,300,000
Current Debt 138,500,000
Non-Cash Working Capital (NCWC) 767,400,000
Change in NCWC -55,800,000
EBIT 858,300,000
Tax Provision 125,100,000
Depreciation and Amortization 508,700,000
Capital Expenditure -514,800,000
Unlevered Free Cash Flow 654,183,668
Current Assets 2,933,200,000
Current Cash 949,200,000
Current Liabilities 1,408,900,000
Current Debt 248,100,000
Non-Cash Working Capital (NCWC) 823,200,000
Change in NCWC -69,000,000
EBIT 714,800,000
Tax Provision -265,500,000
Depreciation and Amortization 481,900,000
Capital Expenditure -387,500,000
Unlevered Free Cash Flow 740,200,000
Current Assets 2,869,100,000
Current Cash 1,028,100,000
Current Liabilities 1,502,600,000
Current Debt 553,800,000
Non-Cash Working Capital (NCWC) 892,200,000
Change in NCWC 314,200,000
EBIT 271,500,000
Tax Provision -3,900,000
Depreciation and Amortization 364,100,000
Capital Expenditure -210,700,000
Unlevered Free Cash Flow 739,100,000
Current Assets 1,891,500,000
Current Cash 617,600,000
Current Liabilities 1,239,300,000
Current Debt 543,400,000
Non-Cash Working Capital (NCWC) 578,000,000
Change in NCWC 121,200,000
EBIT 274,200,000
Tax Provision 10,800,000
Depreciation and Amortization 357,600,000
Capital Expenditure -270,800,000
Unlevered Free Cash Flow 468,727,024
Current Assets 1,805,800,000
Current Cash 517,800,000
Current Liabilities 1,040,800,000
Current Debt 209,600,000
Non-Cash Working Capital (NCWC) 456,800,000
Change in NCWC 9,900,000
EBIT 269,000,000
Tax Provision -200,000
Depreciation and Amortization 268,800,000
Capital Expenditure -204,300,000
Unlevered Free Cash Flow 343,400,000
Current Assets 1,710,200,000
Current Cash 625,700,000
Current Liabilities 819,200,000
Current Debt 181,600,000
Non-Cash Working Capital (NCWC) 446,900,000
Change in NCWC 55,900,000
EBIT 251,400,000
Tax Provision 26,900,000
Depreciation and Amortization 211,800,000
Capital Expenditure -156,500,000
Unlevered Free Cash Flow 325,216,583
Current Assets 1,693,400,000
Current Cash 631,700,000
Current Liabilities 1,024,300,000
Current Debt 353,600,000
Non-Cash Working Capital (NCWC) 391,000,000
Change in NCWC 70,200,000
EBIT 198,500,000
Tax Provision 13,400,000
Depreciation and Amortization 243,600,000
Capital Expenditure -256,300,000
Unlevered Free Cash Flow 256,000,000

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.