Q Qnity Electronics
Intrinsic value$24.84
Price (at call)$125.47
Margin of safety
-80.2%
vs market (rating basis)
-46.5%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -0.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 20.4% |
| Years to target margin | 5 |
| Sales-to-capital | 0.50 |
| Beta | 1.30 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 10.0% |
| Terminal WACC | 8.8% |
Valuation bridge
| PV of explicit FCFF | 4.23B |
| PV of terminal value | 4.35B |
| Equity value | 5.20B |
| ÷ shares → per share | $24.84 |
News
bullish +0.60 · 8 articles
- Jim Cramer Discussed A Little Known Chip Stock That He Likes
- Qnity Electronics (Q), What Is Behind The Fresh Attention?
- What Is Qnity Electronics (Q) Signaling With Its Stackplane AI Packaging Push?
- Qnity Electronics (Q) Stock May Trade Above Fair Value After AI Packaging Expansion
- Qnity Electronics Sees AI, Advanced Packaging Fueling Its Next Growth Phase
- Could Qnity Electronics (Q) Stock Win as AI Drives Demand for Advanced Semiconductors?
- Qnity Electronics Stock: Is Wall Street Bullish or Bearish?
- The Zacks Analyst Blog Highlights Illumina, Qnity Electronics and nVent Electric
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 5.21B | -0.0% | 20.4% | 807.00M | 0 | 807.00M | 733.77M |
| 2 | 5.23B | 0.4% | 20.4% | 810.08M | 39.87M | 770.21M | 636.78M |
| 3 | 5.27B | 0.8% | 20.4% | 816.34M | 80.78M | 735.56M | 552.96M |
| 4 | 5.33B | 1.2% | 20.4% | 825.83M | 122.47M | 703.35M | 480.77M |
| 5 | 5.41B | 1.6% | 20.4% | 838.64M | 165.44M | 673.20M | 418.40M |
| 6 | 5.52B | 1.9% | 20.4% | 854.92M | 210.20M | 644.72M | 364.34M |
| 7 | 5.65B | 2.3% | 20.4% | 874.85M | 257.30M | 617.55M | 317.33M |
| 8 | 5.80B | 2.7% | 20.4% | 898.65M | 307.31M | 591.34M | 276.29M |
| 9 | 5.98B | 3.1% | 20.4% | 926.60M | 360.88M | 565.72M | 240.33M |
| 10 | 6.19B | 3.5% | 20.4% | 959.03M | 418.72M | 540.31M | 208.71M |
⚠ Extreme gap to market price — large, heavily-covered stocks are rarely mispriced this much; the gap likely embeds disruption, decline, or balance-sheet risk the model underweights. Treat as a flag to investigate, not a verdict.