SV
N
US

NXPI.US · NXP Semiconductors N.V.

US · US

Latest price285.62 USD
30D-13.94%
Vs. base value+127%

Research summary

NXPI.US latest organized financial period shows revenue declined -2.74% YoY and net income declined -19.48% YoY. Current price is about 286 USD, while the model base case is about 126 USD; the current price sits +127% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

14 records
Revenue12B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow3B USD

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:22

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price285.62 USD
Base value125.75 USD
Vs. base+127%
Price date2026/04/29
124.93 USD125.75 USD129.10 USD

+127%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

202.50 USD291.00 USD385.33 USD

-1.85%

291.00 USDCurrent price is close to the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

133.32 USD134.95 USD141.67 USD

+112%

134.95 USDCurrent price is 111.6% above the base model value.Adjusted reference: 292.60 USD
Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth10.3%

Current price implies roughly 10.3% annualized FCF growth.

10.3%Current price implies roughly 10.3% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

116.54 USD116.54 USD116.54 USD

+145%

116.54 USDCurrent price is 145.1% above the base model value.

Updated: 2026/04/29 15:22

Valuation basis and non-recurring items

Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.

Expand

A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.

PeriodItemCategoryAfter-tax impactConfidence
2025/12/31Restructuring chargesRestructuring-209M USDMedium
2024/12/31Restructuring chargesRestructuring-232M USDMedium
2023/12/31Restructuring chargesRestructuring-251M USDMedium
2022/12/31Restructuring chargesRestructuring-2M USDMedium
2021/12/31Restructuring chargesRestructuring-2M USDMedium
2020/12/31Restructuring chargesRestructuring-122M USDMedium
2026/03/29Restructuring chargesRestructuring-2M USDMedium
2025/09/28Restructuring chargesRestructuring-70M USDMedium
2025/06/29Restructuring chargesRestructuring-68M USDMedium
2025/03/30Restructuring chargesRestructuring-22M USDMedium
2024/09/29Restructuring chargesRestructuring-34M USDMedium
2024/06/30Restructuring chargesRestructuring-28M USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 14
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/12/31Annual12B USD2B USD2B USD2B USD7.958.77
2024/12/31Annual13B USD3B USD3B USD2B USD9.7310.63
2023/12/31Annual13B USD3B USD3B USD3B USD10.711.66
2022/12/31Annual13B USD3B USD3B USD3B USD10.5510.56
2021/12/31Annual11B USD2B USD2B USD2B USD6.796.8
Ad placement