US · NXPI
NXP Semiconductors N.V.
- Sector
- Technology · Semiconductors
- Headquarters
- Eindhoven 5656 AG
- Website
- nxp.com
Price · as of 2025-12-31
$295.24
Market cap 57.36B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $181.46 | -38.54% |
| Intrinsic Value(DCF) | $105.99 | -64.1% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $43.60 | -85.23% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $22.79 | $34.49 | $1.22 | $3.47 | $5.55 |
| 2012 | $27.93 | $40.95 | $1.70 | $0.00 | $0.00 |
| 2013 | $52.04 | $57.42 | $3.03 | $2.75 | $25.31 |
| 2014 | $93.02 | $86.04 | $57.50 | $4.67 | $55.68 |
| 2015 | $69.40 | $88.62 | $52.95 | $41.36 | $100.45 |
| 2016 | $92.62 | $75.22 | $333.04 | $9.13 | $36.23 |
| 2017 | $109.91 | $117.53 | $104.96 | $46.47 | $36.91 |
| 2018 | $83.29 | $103.62 | $63.90 | $35.54 | $65.48 |
| 2019 | $101.02 | $88.42 | $0.42 | $0.00 | $2.39 |
| 2020 | $168.14 | $113.65 | $4.16 | $0.00 | $0.98 |
| 2021 | $165.44 | $138.23 | $19.76 | $0.00 | $243.97 |
| 2022 | $165.48 | $185.93 | $153.68 | $0.00 | $284.01 |
| 2023 | $243.25 | $205.24 | $143.08 | $0.00 | $94.22 |
| 2024 | $218.46 | $190.36 | $27.65 | $0.00 | $32.93 |
| 2025 | $224.76 | $181.46 | $24.60 | $0.00 | $43.60 |
AI valuation
Our deep-learning model estimates NXP Semiconductors N.V.'s (NXPI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $181.46
- Current price
- $295.24
- AI upside
- -38.54%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$105.99
-64.1% upside
Graham-Dodd
—
— upside
Graham Formula
$43.60
-85.23% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NXPI | NXP Semiconductors N.V. | $295.24 | 57.36B | -39% | -64% | — | -85% | 28.10 | 5.65 | 4.63 | 17.26 | — | -31.73 | 54.43% | 26.98% | 16.47% | 21.01% | 14.66% | 7.93% | 1.22 | 8.62 | 2.05 | 1.11 | 2.35 | -1829.00% | -274.00% | 1791.00% | 4.27% | 0.73 | 13.45% | 1.80% | 50.70% | 3.39% | 19.86 | 27.14 | 5.36 | 3.17 |
| ASX | ASE Technology Holding Co… | $24.29 | 52.96B | -29% | -55% | -87% | -63% | 39.33 | 4.61 | 2.46 | 14.82 | 142.17 | 5.67 | 17.69% | 7.86% | 6.30% | 12.19% | 8.81% | 4.99% | 0.76 | 9.07 | 1.28 | 0.93 | 1.44 | 2766.00% | 678.00% | -77483.00% | -1.25% | 0.59 | -4.24% | 1.45% | 57.00% | 1.45% | 34.51 | -88.03 | 2.71 | 2.87 |
| EA | Electronic Arts Inc. | $200.57 | 50.19B | -33% | -65% | -93% | -86% | 34.85 | 6.12 | 5.24 | 19.34 | — | 54.49 | 79.32% | 20.37% | 15.02% | 16.13% | 16.91% | 8.69% | 0.35 | 26.21 | 0.95 | 0.85 | 0.04 | -962.00% | -131.00% | -1219.00% | 4.76% | 0.60 | 29.60% | 0.51% | 17.80% | 6.93% | 25.68 | 21.01 | 5.23 | 5.64 |
| GRMN | Garmin Ltd. | $252.83 | 48.66B | -24% | -18% | -86% | -23% | 29.52 | 5.47 | 6.78 | 22.54 | 167.02 | 6.13 | 58.74% | 25.89% | 22.96% | 19.78% | 26.02% | 16.14% | 0.02 | — | 3.63 | 2.32 | -1.02 | 1767.00% | 1506.00% | 1001.00% | 2.78% | 0.95 | 22.89% | 1.35% | 39.90% | 2.24% | 24.81 | 34.15 | 6.42 | 17.18 |
| MPWR | Monolithic Power Systems,… | $1,142.74 | 54.75B | -48% | -31% | -88% | -63% | 89.11 | 14.75 | 19.67 | 68.78 | — | 14.89 | 55.18% | 26.11% | 22.07% | 17.94% | 24.60% | 15.57% | 0.00 | — | 5.91 | 4.09 | -1.41 | -6515.00% | 2643.00% | 372.00% | 1.21% | 2.27 | 27.98% | 0.00% | 0.00% | 0.77% | 73.60 | 80.50 | 19.22 | 60.18 |
| STX | Seagate Technology Holdin… | $407.84 | 88.94B | -73% | -80% | — | -23% | 27.00 | -87.55 | 4.36 | 21.17 | 8.22 | -23.69 | 35.18% | 20.78% | 16.15% | -151.13% | 53.55% | 18.64% | -11.86 | 5.89 | 1.38 | 0.74 | 2.15 | 32848.00% | 3886.00% | 2319.00% | 2.06% | 0.41 | 23.87% | 1.51% | 40.80% | 1.51% | 23.36 | 53.96 | 4.85 | 3.45 |
| TTWO | Take-Two Interactive Soft… | $211.48 | 39.16B | -48% | -56% | — | — | -9.10 | 19.06 | 7.23 | -14.56 | -56.09 | -13.09 | 54.36% | -77.94% | -79.50% | -114.76% | -66.33% | -41.86% | 1.92 | -25.94 | 0.78 | 0.64 | -0.89 | 1622.00% | 531.00% | 3599.00% | -0.53% | -0.01 | -3.25% | 0.00% | 0.00% | 0.32% | -9.88 | -202.19 | 7.70 | 1.33 |
| UI | Ubiquiti Inc. | $766.99 | 46.42B | -59% | +22% | -96% | -38% | 48.82 | 52.01 | 13.51 | 40.67 | 47.35 | 52.22 | 43.42% | 32.50% | 27.66% | 186.53% | 95.85% | 54.33% | 0.45 | 27.30 | 1.65 | 0.57 | 0.17 | 10311.00% | 3345.00% | 1849.00% | 1.81% | 0.90 | 81.38% | 0.42% | 20.40% | 1.81% | 41.74 | 55.63 | 13.56 | 30.76 |
| WDC | Western Digital Corporati… | $279.70 | 94.83B | -65% | -80% | -90% | +9% | 16.87 | 6.00 | 3.35 | 17.80 | — | 32.13 | 38.78% | 24.52% | 19.55% | 23.42% | 18.66% | 9.89% | 0.96 | 6.54 | 1.08 | 0.73 | 1.53 | -29617.00% | 5070.00% | -26440.00% | 4.03% | 0.31 | 10.27% | 0.14% | 2.30% | 10.98% | 14.78 | 26.86 | 3.62 | 3.54 |
| XYZ | Block, Inc. | $63.70 | 38.83B | +18% | -52% | -57% | -72% | 30.26 | 1.78 | 1.63 | 21.80 | — | 4.35 | 42.82% | 7.06% | 5.39% | 6.00% | 6.79% | 3.42% | 0.33 | 13.21 | 2.20 | 1.07 | 0.40 | -5385.00% | 30.00% | 5609.00% | 6.14% | 0.25 | 12.48% | 0.00% | 0.00% | 5.91% | 23.22 | 16.36 | 1.64 | 2.62 |
| ZS | Zscaler, Inc. | $146.99 | 23.44B | +30% | +239% | -95% | — | -1153.54 | 26.59 | 17.90 | 409.84 | — | 35.86 | 76.87% | -4.81% | -1.55% | -2.70% | -204.14% | -0.75% | 1.00 | -13.49 | 2.01 | 1.88 | -5.27 | -3077.00% | 2331.00% | 2423.00% | 1.52% | 0.40 | 1154.83% | 0.00% | 0.00% | 0.85% | -358.64 | 63.40 | 17.23 | 6.76 |
About NXP Semiconductors N.V.
NXP Semiconductors N.V. offers various semiconductor products. The company's product portfolio includes microcontrollers; application processors, including i.MX application processors, and i.MX 8 and 9 family of applications processors; communication processors; wireless connectivity solutions, such as near field communications, ultra-wideband, Bluetooth low-energy, Zigbee, and Wi-Fi and Wi-Fi/Bluetooth integrated SoCs; analog and interface devices; radio frequency power amplifiers; and security controllers, as well as semiconductor-based environmental and inertial sensors, including pressure, inertial, magnetic, and gyroscopic sensors. The company's product solutions are used in a range of applications, including automotive, industrial and Internet of Things, mobile, and communication infrastructure. The company markets its products to various original equipment manufacturers, contract manufacturers, and distributors. It operates in China, the Netherlands, the United States, Singapore, Germany, Japan, South Korea, Malaysia, and internationally. The company was formerly known as KASLION Acquisition B.V and changed its name to NXP Semiconductors N.V. in May 2010. NXP Semiconductors N.V. was incorporated in 2006 and is headquartered in Eindhoven, the Netherlands.
- CEO
- Rafael Sotomayor
- Employees
- 33.1K
- Beta
- 1.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($105.99 ÷ $295.24) − 1 = -64.1% (DCF, example).