Skyworks Solutions, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-49.3% vs price
Base Case (Median)
-16.3% vs price
Bull Case (75th pct.)
2.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $5.74 | -91.0% | High (40%) |
| PE Comparable | $61.27 | -3.4% | Medium (25%) |
| Graham Number | $44.97 | -29.1% | Low (10%) |
| EV/EBITDA | $65.85 | 3.8% | Medium (20%) |
| EV/FCF | $90.28 | 42.3% | Medium (20%) |
| Earnings Power Value | $27.93 | -56.0% | Medium (50%) |
Based on 6 out of 8 methods, SWKS appears fairly valued at the current price of $63.44. The base case fair value of $53.12 implies 16.3% 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.