Valuation ON Semiconductor Corporation

Equities

Delayed Nasdaq Other stock markets 02:18:43 24/01/2026 am IST			5-day change	1st Jan Change
61.38 ^USD	-2.68%		+1.77%	+13.39%

22/01	BNP Paribas Exane Upgrades ON Semiconductor to Neutral From Underperform, Adjusts Price Target to $62 From $40	MT
21/01	BofA Securities Lifts ON Semiconductor Price Target to $65 From $60, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	13,459	29,262	26,970	35,976	26,847	25,378	25,378	-
Change	-	117.41%	-7.83%	33.39%	-25.38%	-5.47%	0%	-
Enterprise Value (EV) ¹	15,870	30,984	27,245	36,830	27,501	25,803	25,368	24,900
Change	-	95.24%	-12.07%	35.18%	-25.33%	-6.18%	-1.68%	-1.85%
P/E ratio	58.4x	29.9x	14.7x	17.1x	17.4x	140x	22.7x	16x
PBR	3.81x	6.41x	4.35x	4.62x	3.06x	3.3x	3.23x	2.98x
PEG	-	0x	0.2x	1.1x	-0.7x	-1.6x	0x	0.4x
Capitalization / Revenue	2.56x	4.34x	3.24x	4.36x	3.79x	4.23x	4.01x	3.65x
EV / Revenue	3.02x	4.6x	3.27x	4.46x	3.88x	4.3x	4.01x	3.58x
EV / EBITDA	15.2x	15.7x	8.15x	11.4x	10.7x	15.1x	13.3x	10.3x
EV / EBIT	29.6x	21x	9.48x	13.8x	13.9x	23.2x	19x	13.5x
EV / FCF	31.7x	23.2x	16.7x	91.6x	22.7x	18.8x	14.9x	13x
FCF Yield	3.16%	4.32%	5.98%	1.09%	4.41%	5.33%	6.7%	7.71%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.56	2.27	4.24	4.89	3.63	0.4501	2.778	3.936
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,255	6,740	8,326	8,253	7,082	6,002	6,331	6,956
EBITDA ¹	1,041	1,976	3,344	3,218	2,558	1,714	1,906	2,410
EBIT ¹	536.5	1,478	2,873	2,665	1,974	1,110	1,334	1,838
Net income ¹	234.2	1,010	1,902	2,184	1,573	183.7	1,113	1,568
Net Debt ¹	2,411	1,722	274.5	853.6	654.6	424.8	-9.9	-478
Reference price ²	32.73	67.92	62.37	83.53	63.05	63.07	63.07	63.07
Nbr of stocks (in thousands)	4,11,224	4,30,834	4,32,424	4,30,698	4,25,797	4,02,378	4,02,378	-
Announcement Date	01/02/21	07/02/22	06/02/23	05/02/24	10/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ON SEMICONDUCTOR CORPORATION	140.13x	4.3x	15.06x	-.--%	2.54TCr
NVIDIA CORPORATION	40.25x	20.72x	32.42x	0.02%	4,49100Cr
BROADCOM INC.	42.01x	16.19x	24.47x	0.8%	1,54300Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	27.24x	11.56x	16.83x	1.15%	1,44400Cr
MICRON TECHNOLOGY, INC.	12.65x	5.76x	8.38x	0.12%	45TCr
AMD (ADVANCED MICRO DEVICES)	103.08x	11.92x	58.43x	-.--%	41TCr
SK HYNIX INC.	13.41x	5.39x	8.66x	0.25%	36TCr
INTEL CORPORATION	-898.89x	5.51x	22.21x	-.--%	27TCr
TEXAS INSTRUMENTS INCORPORATED	35.58x	10.55x	23.12x	2.81%	18TCr
QUALCOMM, INC.	16.27x	3.78x	10.37x	2.28%	17TCr
Average	-46.83x	9.57x	21.99x	0.74%	93.37TCr
Weighted average by Cap.	11.48x	15.88x	26.87x	0.43%