DCF Tool

SWKS

Skyworks Solutions, Inc. – Semiconductor and Related Device Manufacturing
Skyworks Solutions, Inc. is empowering the wireless networking revolution. Its highly innovative analog semiconductors are connecting people, places and things spanning a number of new and previously unimagined applications within the aerospace, automotive, broadband, cellular infrastructure, connected home, industrial, medical, military, smartphone, tablet and wearable markets. Skyworks is a global company with engineering, marketing, operations, sales and support facilities located throughout Asia, Europe and North America and is a member of the S&P 500® and Nasdaq-100® market indices.
Analysis Results
Intrinsic Value $317.99
Latest Price $112.48
Relative Value 65% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
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 22.4%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 10.6%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 22.4%, 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 2.5 2.26
2024 3.06 2.51
2025 3.75 2.77
2026 4.59 3.07
2027 5.62 3.4
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 66.8 billion. This corresponds to a present value of 36.5 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 14.0 billion. Adding in the terminal value gives a total present value of 50.6 billion.

There are presently 159.0 million outstanding shares, so the intrinsic value per share is 317.99.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 3,229,900,000
Current Cash 586,300,000
Current Liabilities 1,226,900,000
Current Debt 499,200,000
Non-Cash Working Capital (NCWC) 1,915,900,000
Change in NCWC 729,100,000
EBIT 1,557,700,000
Tax Provision 201,400,000
Depreciation and Amortization 690,100,000
Capital Expenditure -509,700,000
Unlevered Free Cash Flow 2,254,738,412
Current Assets 2,865,400,000
Current Cash 1,020,100,000
Current Liabilities 658,500,000
Current Debt 0
Non-Cash Working Capital (NCWC) 1,186,800,000
Change in NCWC 292,400,000
EBIT 1,621,600,000
Tax Provision 100,400,000
Depreciation and Amortization 436,700,000
Capital Expenditure -652,100,000
Unlevered Free Cash Flow 1,596,761,856
Current Assets 2,317,600,000
Current Cash 974,800,000
Current Liabilities 448,400,000
Current Debt 0
Non-Cash Working Capital (NCWC) 894,400,000
Change in NCWC 88,400,000
EBIT 905,600,000
Tax Provision 76,900,000
Depreciation and Amortization 364,300,000
Capital Expenditure -398,500,000
Unlevered Free Cash Flow 881,701,267
Current Assets 2,234,600,000
Current Cash 1,054,600,000
Current Liabilities 374,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) 806,000,000
Change in NCWC -39,100,000
EBIT 958,800,000
Tax Provision 107,400,000
Depreciation and Amortization 371,600,000
Capital Expenditure -398,400,000
Unlevered Free Cash Flow 785,745,868
Current Assets 2,262,200,000
Current Cash 1,027,400,000
Current Liabilities 389,700,000
Current Debt 0
Non-Cash Working Capital (NCWC) 845,100,000
Change in NCWC 216,100,000
EBIT 1,320,100,000
Tax Provision 413,700,000
Depreciation and Amortization 299,200,000
Capital Expenditure -422,300,000
Unlevered Free Cash Flow 1,003,126,747
Current Assets 2,633,700,000
Current Cash 1,616,800,000
Current Liabilities 387,900,000
Current Debt 0
Non-Cash Working Capital (NCWC) 629,000,000
Change in NCWC -79,100,000
EBIT 1,254,400,000
Tax Provision 246,800,000
Depreciation and Amortization 254,800,000
Capital Expenditure -303,300,000
Unlevered Free Cash Flow 880,510,485
Current Assets 2,002,100,000
Current Cash 1,083,800,000
Current Liabilities 210,200,000
Current Debt 0
Non-Cash Working Capital (NCWC) 708,100,000
Change in NCWC 300,900,000
EBIT 1,123,500,000
Tax Provision 205,400,000
Depreciation and Amortization 247,800,000
Capital Expenditure -189,300,000
Unlevered Free Cash Flow 1,290,690,354
Current Assets 1,914,700,000
Current Cash 1,043,600,000
Current Liabilities 463,900,000
Current Debt 0
Non-Cash Working Capital (NCWC) 407,200,000
Change in NCWC 81,400,000
EBIT 1,026,500,000
Tax Provision 225,300,000
Depreciation and Amortization 195,800,000
Capital Expenditure -430,100,000
Unlevered Free Cash Flow 647,661,694
Current Assets 1,429,200,000
Current Cash 805,800,000
Current Liabilities 297,600,000
Current Debt 0
Non-Cash Working Capital (NCWC) 325,800,000
Change in NCWC -56,700,000
EBIT 565,500,000
Tax Provision 107,500,000
Depreciation and Amortization 122,700,000
Capital Expenditure -208,600,000
Unlevered Free Cash Flow 315,342,940
Current Assets 1,073,300,000
Current Cash 511,100,000
Current Liabilities 179,700,000
Current Debt 0
Non-Cash Working Capital (NCWC) 382,500,000
Change in NCWC -11,866,000
EBIT 351,500,000
Tax Provision 66,400,000
Depreciation and Amortization 74,300,000
Capital Expenditure -123,800,000
Unlevered Free Cash Flow 222,384,798
Current Assets 883,363,000
Current Cash 306,293,000
Current Liabilities 182,704,000
Current Debt 0
Non-Cash Working Capital (NCWC) 394,366,000
Change in NCWC 209,126,000
EBIT 263,386,000
Tax Provision 52,898,000
Depreciation and Amortization 69,545,000
Capital Expenditure -94,129,000
Unlevered Free Cash Flow 393,285,239

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.