investorscraft@gmail.com

Intrinsic ValueON Semiconductor Corporation (0KC4.L)

Previous Close£59.94
Intrinsic Value
Upside potential
Previous Close
£59.94

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

ON Semiconductor Corporation operates as a key player in the global semiconductor industry, specializing in intelligent sensing and power solutions. The company serves diverse end-markets, including automotive, industrial, and sustainable energy, through its three core segments: Power Solutions Group, Advanced Solutions Group, and Intelligent Sensing Group. Its product portfolio spans analog, discrete, module, and integrated semiconductor solutions, addressing critical functions like power conversion, signal conditioning, and circuit protection. ON Semiconductor has carved a strong niche in automotive electrification, enabling lighter and longer-range electric vehicles, fast-charging systems, and energy-efficient industrial applications. The company’s focus on high-growth areas such as electric vehicles (EVs), renewable energy, and advanced imaging positions it favorably in competitive semiconductor markets. Its foundry and design services for government clients further diversify revenue streams. With a robust technological foundation and strategic emphasis on sustainability-driven demand, ON Semiconductor maintains a competitive edge in power efficiency and sensor innovation, aligning with global trends toward electrification and automation.

Revenue Profitability And Efficiency

ON Semiconductor reported revenue of $7.08 billion for the period, with net income of $1.57 billion, reflecting a healthy margin profile. Diluted EPS stood at $3.63, underscoring strong earnings generation. Operating cash flow was robust at $1.91 billion, though capital expenditures of $694 million indicate ongoing investments in capacity and technology. The company’s ability to convert revenue into cash highlights operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income representing approximately 22% of revenue. Capital efficiency is evident in its disciplined spending, with operating cash flow significantly exceeding capital expenditures. This balance supports reinvestment in high-growth areas like automotive and industrial solutions while maintaining profitability.

Balance Sheet And Financial Health

ON Semiconductor holds $2.69 billion in cash and equivalents against total debt of $3.37 billion, indicating a manageable leverage position. The balance sheet reflects liquidity strength, with ample cash reserves to support operations and strategic initiatives. The absence of dividends suggests a focus on reinvestment and debt management.

Growth Trends And Dividend Policy

Growth is driven by secular trends in automotive electrification, renewable energy, and industrial automation. The company does not pay dividends, prioritizing capital allocation toward R&D and capacity expansion. This aligns with its strategy to capture long-term opportunities in high-demand semiconductor applications.

Valuation And Market Expectations

With a market capitalization of $17.21 billion and a beta of 1.39, ON Semiconductor is viewed as a growth-oriented but volatile player in the semiconductor sector. The valuation reflects expectations for sustained demand in its core markets, particularly automotive and industrial power solutions.

Strategic Advantages And Outlook

ON Semiconductor’s strategic advantages lie in its focus on power efficiency and sensing technologies, critical for EV and renewable energy markets. The outlook remains positive, supported by global electrification trends and the company’s ability to innovate in high-growth segments. Challenges include cyclical semiconductor demand and competitive pressures.

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