Skyworks Solutions, Inc.
Bear Case (25th pct.)
-55.5% vs price
Base Case (Median)
-27.5% vs price
Bull Case (75th pct.)
-11.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $5.77 | -92.1% | High (40%) |
| PE Comparable | $60.43 | -16.9% | Medium (25%) |
| Graham Number | $44.97 | -38.2% | Low (10%) |
| EV/EBITDA | $65.85 | -9.5% | Medium (20%) |
| EV/FCF | $90.28 | 24.1% | Medium (20%) |
| Earnings Power Value | $28.18 | -61.3% | Medium (50%) |
Based on 6 out of 8 methods, SWKS appears overvalued at the current price of $72.73. The base case fair value of $52.70 implies 27.5% 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.