investorscraft@gmail.com

Intrinsic ValueON Semiconductor Corporation (ON)

Previous Close$48.26
Intrinsic Value
Upside potential
Previous Close
$48.26

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 in the semiconductor industry, specializing in power management, analog, and sensor solutions. The company serves diverse end markets, including automotive, industrial, and computing, with a focus on energy-efficient technologies. Its revenue model is driven by the sale of integrated circuits and discrete semiconductors, leveraging a fab-lite manufacturing strategy to balance cost efficiency with scalability. ON Semiconductor holds a strong position in automotive electrification and industrial automation, supported by long-term supply agreements and a robust IP portfolio. The company differentiates itself through high-performance solutions tailored for mission-critical applications, such as electric vehicle power systems and advanced driver-assistance systems (ADAS). Its market positioning is reinforced by strategic investments in silicon carbide (SiC) and gallium nitride (GaN) technologies, positioning it as a key player in next-generation power electronics.

Revenue Profitability And Efficiency

ON Semiconductor reported revenue of $7.08 billion for FY 2024, with net income of $1.57 billion, reflecting a healthy net margin of approximately 22.2%. Diluted EPS stood at $3.63, demonstrating strong profitability. Operating cash flow was robust at $1.91 billion, while capital expenditures totaled $694 million, indicating disciplined reinvestment in growth initiatives. The company's efficient cost structure and fab-lite model contribute to its solid financial performance.

Earnings Power And Capital Efficiency

The company's earnings power is underscored by its ability to generate substantial operating cash flow relative to revenue, with a conversion rate of nearly 27%. Capital efficiency is evident in its strategic capex allocation, focusing on high-growth areas like SiC and GaN. ON Semiconductor's return on invested capital (ROIC) remains competitive, driven by its targeted investments and operational leverage.

Balance Sheet And Financial Health

ON Semiconductor maintains a strong balance sheet, with $2.69 billion in cash and equivalents against total debt of $3.37 billion. The company's liquidity position is solid, supported by consistent cash flow generation. Its leverage ratio is manageable, reflecting prudent financial management. The absence of dividends allows for reinvestment in growth opportunities, further strengthening its financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by secular trends in automotive electrification, industrial automation, and renewable energy, with SiC and GaN technologies as key catalysts. The company does not pay dividends, opting instead to reinvest in R&D and capacity expansion. This aligns with its strategy to capitalize on high-growth markets and maintain technological leadership.

Valuation And Market Expectations

The market values ON Semiconductor at a premium, reflecting its leadership in power management and automotive semiconductors. Investor expectations are high for sustained growth in SiC adoption and margin expansion. Valuation multiples are influenced by the company's positioning in next-generation power electronics and its ability to execute on long-term contracts.

Strategic Advantages And Outlook

ON Semiconductor's strategic advantages include its fab-lite model, strong IP portfolio, and leadership in energy-efficient technologies. The outlook is positive, supported by robust demand in automotive and industrial markets. Risks include cyclicality in semiconductor demand and execution challenges in scaling SiC production. However, the company's focus on high-growth segments positions it well for long-term success.

Sources

10-K, investor presentations

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