ON Semiconductor Corporation
Bear Case (25th pct.)
-75.0% vs price
Base Case (Median)
-71.8% vs price
Bull Case (75th pct.)
-62.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-6.04 | -106.8% | High (40%) |
| PE Comparable | $35.85 | -59.7% | Medium (25%) |
| Graham Number | $24.34 | -72.7% | Low (10%) |
| EV/EBITDA | $21.61 | -75.7% | Medium (20%) |
| EV/FCF | $70.72 | -20.6% | Medium (20%) |
| Earnings Power Value | $25.97 | -70.8% | Medium (50%) |
Based on 6 out of 8 methods, ON appears overvalued at the current price of $89.04. The base case fair value of $25.15 implies 71.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.