SWKS Skyworks Solutions
Intrinsic value$16.57
Price (at call)$88.35
Margin of safety
-81.2%
vs market (rating basis)
-52.3%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -8.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 8.8% |
| Years to target margin | 5 |
| Sales-to-capital | 0.59 |
| Beta | 1.52 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 11.4% |
| Terminal WACC | 9.2% |
Valuation bridge
| PV of explicit FCFF | 1.36B |
| PV of terminal value | 963.44M |
| Equity value | 2.49B |
| ÷ shares → per share | $16.57 |
News
score · 8 articles
- Skyworks Solutions (SWKS) Stock Trades Up, Here Is Why
- SWKS Stock Just Hit a New 52-Week High. What Comes Next.
- Why This Apple Supplier Is on Pace for Its Best 5-Day Stretch in 17 Years
- Apple Advances 3% as First Foldable iPhone Arrives at Its Highest Price Ever; Skyworks Rallies 9%, Alphabet Ticks Up
- Skyworks Rises 7%, Qorvo Gains 5% as CEO Says $22B Merger Is in Final Stages; Qualcomm Ticks Up
- Strength Seen in Skyworks (SWKS): Can Its 9.8% Jump Turn into More Strength?
- Skyworks Solutions Sees Qorvo Deal Closing This Year, Targets $500M in Synergies
- Skyworks (SWKS) Rockets 9.8% on Looming $22B Qorvo Merger Nod
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 3.69B | -8.0% | 8.8% | 293.76M | 0 | 293.76M | 263.72M |
| 2 | 3.44B | -6.7% | 8.8% | 274.01M | 0 | 274.01M | 220.83M |
| 3 | 3.26B | -5.4% | 8.8% | 259.09M | 0 | 259.09M | 187.46M |
| 4 | 3.12B | -4.2% | 8.8% | 248.30M | 0 | 248.30M | 161.27M |
| 5 | 3.03B | -2.9% | 8.8% | 241.13M | 0 | 241.13M | 140.60M |
| 6 | 2.98B | -1.6% | 8.8% | 237.24M | 0 | 237.24M | 124.19M |
| 7 | 2.97B | -0.3% | 8.8% | 236.45M | 0 | 236.45M | 111.11M |
| 8 | 3.00B | 0.9% | 8.8% | 238.68M | 47.23M | 191.46M | 80.77M |
| 9 | 3.07B | 2.2% | 8.8% | 243.99M | 112.17M | 131.81M | 49.92M |
| 10 | 3.17B | 3.5% | 8.8% | 252.53M | 180.60M | 71.93M | 24.45M |
⚠ 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.