ON Semiconductor Corporation
Bear Case (25th pct.)
-80.9% vs price
Base Case (Median)
-78.3% vs price
Bull Case (75th pct.)
-71.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-6.06 | -105.2% | High (40%) |
| PE Comparable | $35.35 | -69.7% | Medium (25%) |
| Graham Number | $24.34 | -79.2% | Low (10%) |
| EV/EBITDA | $21.61 | -81.5% | Medium (20%) |
| EV/FCF | $70.76 | -39.4% | Medium (20%) |
| Earnings Power Value | $26.27 | -77.5% | Medium (50%) |
Based on 6 out of 8 methods, ON appears overvalued at the current price of $116.79. The base case fair value of $25.30 implies 78.3% 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.