Previous Close | $224.61 |
Intrinsic Value | $23.37 |
Upside potential | -90% |
Data is not available at this time.
NXP Semiconductors N.V. is a global leader in the semiconductor industry, specializing in high-performance mixed-signal solutions for automotive, industrial, IoT, and mobile markets. The company’s core revenue model is driven by the design, manufacture, and sale of secure connectivity and processing solutions, including microcontrollers, application processors, and RF power amplifiers. NXP operates in a highly competitive sector but maintains a strong position due to its focus on innovation, strategic partnerships, and a diversified product portfolio. Its automotive segment, in particular, benefits from the growing demand for advanced driver-assistance systems (ADAS) and electrification, reinforcing its market leadership. The company’s industrial and IoT solutions cater to smart cities, edge computing, and automation, while its mobile offerings support secure transactions and connectivity. NXP’s ability to integrate security into its products provides a competitive edge, positioning it as a trusted supplier in mission-critical applications. The company’s market share and technological expertise enable it to navigate cyclical industry trends while capitalizing on long-term growth drivers like 5G, AI, and automotive electrification.
NXP reported revenue of $12.61 billion for FY 2024, with net income of $2.51 billion, reflecting a robust margin profile. Diluted EPS stood at $9.73, underscoring strong earnings power. Operating cash flow was $2.78 billion, indicating efficient cash generation. The absence of capital expenditures in the reported period suggests disciplined spending or potential reclassification in financial reporting, warranting further scrutiny.
The company’s earnings power is evident in its net income margin of approximately 20%, driven by high-value semiconductor solutions and operational efficiency. NXP’s ability to convert revenue into operating cash flow at a 22% rate highlights effective capital management. The lack of disclosed capital expenditures limits a full assessment of reinvestment efficiency, but the strong cash flow suggests prudent allocation.
NXP’s balance sheet shows $3.29 billion in cash and equivalents against $10.85 billion in total debt, indicating a leveraged but manageable position. The debt level reflects strategic investments in growth, but the company’s strong cash flow generation provides flexibility for debt servicing and potential refinancing. Shareholders’ equity and liquidity metrics would further clarify financial health.
NXP’s growth is supported by secular trends in automotive electrification and IoT, though cyclical semiconductor demand poses variability. The company paid a dividend of $4.07 per share, signaling a commitment to shareholder returns. Future growth will hinge on innovation and market expansion, balanced against capital returns and debt management.
With a market capitalization derived from its share count and trading multiples, NXP’s valuation reflects its leadership in high-growth semiconductor segments. Investors likely price in continued demand for automotive and IoT solutions, though macroeconomic and supply chain risks could temper expectations. Comparative industry multiples would provide deeper context.
NXP’s strategic advantages include its technological leadership, diversified end markets, and embedded security expertise. The outlook remains positive, driven by automotive and industrial tailwinds, though competition and cyclicality require vigilant execution. Long-term success will depend on sustaining innovation and adapting to evolving customer needs.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |