investorscraft@gmail.com

Intrinsic ValueNXP Semiconductors N.V. (0EDE.L)

Previous Close£227.44
Intrinsic Value
Upside potential
Previous Close
£227.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NXP Semiconductors N.V. is a leading global semiconductor company specializing in high-performance mixed-signal solutions for automotive, industrial, IoT, mobile, and communication infrastructure markets. Its diversified product portfolio includes microcontrollers, application processors, wireless connectivity solutions, and security controllers, catering to OEMs and distributors worldwide. The company’s strong foothold in automotive semiconductors, particularly in advanced driver-assistance systems (ADAS) and vehicle networking, positions it as a critical enabler of next-generation mobility. NXP’s focus on ultra-wideband (UWB) and edge computing further strengthens its competitive edge in IoT and industrial automation. With a global manufacturing and R&D footprint, NXP maintains a resilient supply chain and technological leadership in secure connectivity solutions. The company’s strategic partnerships with automotive and industrial giants reinforce its market dominance, while its innovation-driven approach ensures sustained relevance in rapidly evolving semiconductor applications.

Revenue Profitability And Efficiency

NXP reported revenue of $12.61 billion for the period, with net income reaching $2.51 billion, reflecting robust profitability. Diluted EPS stood at $9.73, supported by strong operating cash flow of $2.78 billion. Capital expenditures of $876 million indicate disciplined reinvestment in capacity and R&D. The company’s ability to convert revenue into cash underscores its operational efficiency and pricing power in key markets.

Earnings Power And Capital Efficiency

NXP demonstrates solid earnings power, with a net income margin of approximately 19.9%, highlighting its ability to monetize its semiconductor solutions effectively. The company’s capital efficiency is evident in its balanced approach to R&D and capex, ensuring sustained innovation while maintaining profitability. Its focus on high-growth segments like automotive and IoT further enhances long-term earnings potential.

Balance Sheet And Financial Health

NXP’s balance sheet shows $3.29 billion in cash and equivalents against total debt of $11.13 billion, indicating a leveraged but manageable position. The company’s strong operating cash flow provides ample liquidity to service debt and fund growth initiatives. Its financial health remains stable, supported by consistent profitability and a diversified revenue base.

Growth Trends And Dividend Policy

NXP benefits from secular growth trends in automotive electrification, IoT, and industrial automation. The company’s dividend payout of $4.056 per share reflects a commitment to shareholder returns, balanced against reinvestment needs. Its growth trajectory is underpinned by increasing demand for advanced semiconductor solutions in key end markets.

Valuation And Market Expectations

With a market cap of $48.35 billion and a beta of 1.39, NXP is priced for growth, reflecting investor confidence in its leadership in high-performance semiconductors. Valuation multiples align with sector peers, suggesting market expectations of sustained innovation and market share gains.

Strategic Advantages And Outlook

NXP’s strategic advantages lie in its technological leadership, diversified product portfolio, and strong industry partnerships. The outlook remains positive, driven by tailwinds in automotive and IoT, though macroeconomic and supply chain risks warrant monitoring. The company’s focus on innovation and operational excellence positions it well for long-term success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount