Intrinsic value of Skyworks Solutions, Inc. - SWKS

Previous Close

$81.32

  Intrinsic Value

$78.19

stock screener

  Rating & Target

hold

-4%

Previous close

$81.32

 
Intrinsic value

$78.19

 
Up/down potential

-4%

 
Rating

hold

We calculate the intrinsic value of SWKS stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 14.2

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  3,945
  4,036
  4,140
  4,256
  4,385
  4,527
  4,681
  4,848
  5,028
  5,221
  5,427
  5,647
  5,882
  6,131
  6,396
  6,676
  6,973
  7,286
  7,618
  7,968
  8,337
  8,727
  9,137
  9,570
  10,025
  10,505
  11,010
  11,541
  12,100
  12,688
Variable operating expenses, $m
  2,589
  2,646
  2,710
  2,783
  2,863
  2,951
  3,047
  3,151
  3,263
  3,383
  3,378
  3,516
  3,662
  3,817
  3,981
  4,156
  4,341
  4,536
  4,742
  4,960
  5,190
  5,432
  5,688
  5,957
  6,241
  6,540
  6,854
  7,185
  7,533
  7,899
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  2,589
  2,646
  2,710
  2,783
  2,863
  2,951
  3,047
  3,151
  3,263
  3,383
  3,378
  3,516
  3,662
  3,817
  3,981
  4,156
  4,341
  4,536
  4,742
  4,960
  5,190
  5,432
  5,688
  5,957
  6,241
  6,540
  6,854
  7,185
  7,533
  7,899
Operating income, $m
  1,356
  1,390
  1,429
  1,473
  1,522
  1,575
  1,634
  1,697
  1,765
  1,837
  2,049
  2,132
  2,220
  2,314
  2,414
  2,520
  2,632
  2,751
  2,876
  3,008
  3,147
  3,294
  3,449
  3,612
  3,784
  3,966
  4,156
  4,357
  4,568
  4,790
EBITDA, $m
  1,713
  1,753
  1,798
  1,848
  1,905
  1,966
  2,033
  2,105
  2,184
  2,267
  2,357
  2,453
  2,554
  2,663
  2,778
  2,899
  3,028
  3,164
  3,308
  3,460
  3,621
  3,790
  3,968
  4,156
  4,354
  4,562
  4,782
  5,012
  5,255
  5,510
Interest expense (income), $m
  0
  0
  1
  2
  3
  4
  5
  7
  8
  10
  12
  14
  16
  18
  21
  23
  26
  29
  32
  35
  38
  42
  46
  50
  54
  58
  63
  68
  73
  79
  84
Earnings before tax, $m
  1,356
  1,389
  1,428
  1,470
  1,518
  1,570
  1,627
  1,688
  1,754
  1,825
  2,035
  2,116
  2,202
  2,294
  2,391
  2,494
  2,603
  2,719
  2,841
  2,969
  3,105
  3,248
  3,399
  3,558
  3,726
  3,902
  4,088
  4,283
  4,489
  4,705
Tax expense, $m
  366
  375
  385
  397
  410
  424
  439
  456
  474
  493
  549
  571
  595
  619
  646
  673
  703
  734
  767
  802
  838
  877
  918
  961
  1,006
  1,054
  1,104
  1,157
  1,212
  1,270
Net income, $m
  990
  1,014
  1,042
  1,073
  1,108
  1,146
  1,188
  1,232
  1,281
  1,333
  1,485
  1,545
  1,607
  1,674
  1,745
  1,821
  1,900
  1,985
  2,074
  2,168
  2,267
  2,371
  2,482
  2,598
  2,720
  2,849
  2,984
  3,127
  3,277
  3,435

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  4,274
  4,373
  4,485
  4,611
  4,751
  4,905
  5,072
  5,252
  5,447
  5,656
  5,880
  6,119
  6,373
  6,643
  6,929
  7,233
  7,554
  7,894
  8,253
  8,633
  9,033
  9,455
  9,900
  10,368
  10,862
  11,381
  11,928
  12,504
  13,110
  13,747
Adjusted assets (=assets-cash), $m
  4,274
  4,373
  4,485
  4,611
  4,751
  4,905
  5,072
  5,252
  5,447
  5,656
  5,880
  6,119
  6,373
  6,643
  6,929
  7,233
  7,554
  7,894
  8,253
  8,633
  9,033
  9,455
  9,900
  10,368
  10,862
  11,381
  11,928
  12,504
  13,110
  13,747
Revenue / Adjusted assets
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
  0.923
Average production assets, $m
  1,614
  1,651
  1,693
  1,741
  1,794
  1,852
  1,915
  1,983
  2,056
  2,135
  2,220
  2,310
  2,406
  2,508
  2,616
  2,730
  2,852
  2,980
  3,116
  3,259
  3,410
  3,569
  3,737
  3,914
  4,100
  4,297
  4,503
  4,720
  4,949
  5,189
Working capital, $m
  860
  880
  902
  928
  956
  987
  1,020
  1,057
  1,096
  1,138
  1,183
  1,231
  1,282
  1,337
  1,394
  1,455
  1,520
  1,588
  1,661
  1,737
  1,818
  1,902
  1,992
  2,086
  2,186
  2,290
  2,400
  2,516
  2,638
  2,766
Total debt, $m
  16
  33
  53
  75
  100
  126
  156
  187
  221
  258
  297
  339
  383
  431
  481
  534
  590
  650
  712
  779
  849
  923
  1,001
  1,083
  1,169
  1,260
  1,356
  1,456
  1,562
  1,674
Total liabilities, $m
  748
  765
  785
  807
  831
  858
  888
  919
  953
  990
  1,029
  1,071
  1,115
  1,162
  1,213
  1,266
  1,322
  1,381
  1,444
  1,511
  1,581
  1,655
  1,732
  1,814
  1,901
  1,992
  2,087
  2,188
  2,294
  2,406
Total equity, $m
  3,526
  3,608
  3,700
  3,804
  3,920
  4,046
  4,184
  4,333
  4,494
  4,666
  4,851
  5,048
  5,257
  5,480
  5,717
  5,967
  6,232
  6,513
  6,809
  7,122
  7,452
  7,800
  8,167
  8,554
  8,961
  9,390
  9,841
  10,316
  10,815
  11,341
Total liabilities and equity, $m
  4,274
  4,373
  4,485
  4,611
  4,751
  4,904
  5,072
  5,252
  5,447
  5,656
  5,880
  6,119
  6,372
  6,642
  6,930
  7,233
  7,554
  7,894
  8,253
  8,633
  9,033
  9,455
  9,899
  10,368
  10,862
  11,382
  11,928
  12,504
  13,109
  13,747
Debt-to-equity ratio
  0.000
  0.010
  0.010
  0.020
  0.030
  0.030
  0.040
  0.040
  0.050
  0.060
  0.060
  0.070
  0.070
  0.080
  0.080
  0.090
  0.090
  0.100
  0.100
  0.110
  0.110
  0.120
  0.120
  0.130
  0.130
  0.130
  0.140
  0.140
  0.140
  0.150
Adjusted equity ratio
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825
  0.825

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  990
  1,014
  1,042
  1,073
  1,108
  1,146
  1,188
  1,232
  1,281
  1,333
  1,485
  1,545
  1,607
  1,674
  1,745
  1,821
  1,900
  1,985
  2,074
  2,168
  2,267
  2,371
  2,482
  2,598
  2,720
  2,849
  2,984
  3,127
  3,277
  3,435
Depreciation, amort., depletion, $m
  358
  363
  369
  375
  383
  391
  399
  409
  419
  430
  308
  321
  334
  348
  363
  379
  396
  414
  433
  453
  474
  496
  519
  544
  569
  597
  625
  656
  687
  721
Funds from operations, $m
  1,347
  1,377
  1,411
  1,449
  1,491
  1,537
  1,587
  1,641
  1,700
  1,763
  1,794
  1,865
  1,942
  2,023
  2,109
  2,200
  2,296
  2,399
  2,506
  2,620
  2,740
  2,867
  3,001
  3,141
  3,289
  3,446
  3,610
  3,783
  3,964
  4,156
Change in working capital, $m
  17
  20
  23
  25
  28
  31
  34
  36
  39
  42
  45
  48
  51
  54
  58
  61
  65
  68
  72
  76
  81
  85
  90
  94
  99
  105
  110
  116
  122
  128
Cash from operations, $m
  1,330
  1,357
  1,388
  1,423
  1,462
  1,506
  1,553
  1,605
  1,661
  1,720
  1,749
  1,817
  1,890
  1,968
  2,051
  2,139
  2,232
  2,330
  2,434
  2,544
  2,660
  2,782
  2,911
  3,047
  3,190
  3,341
  3,500
  3,667
  3,843
  4,027
Maintenance CAPEX, $m
  -220
  -224
  -229
  -235
  -242
  -249
  -257
  -266
  -275
  -286
  -297
  -308
  -321
  -334
  -348
  -363
  -379
  -396
  -414
  -433
  -453
  -474
  -496
  -519
  -544
  -569
  -597
  -625
  -656
  -687
New CAPEX, $m
  -31
  -37
  -42
  -48
  -53
  -58
  -63
  -68
  -74
  -79
  -84
  -90
  -96
  -102
  -108
  -115
  -121
  -128
  -136
  -143
  -151
  -159
  -168
  -177
  -186
  -196
  -207
  -217
  -229
  -240
Cash from investing activities, $m
  -251
  -261
  -271
  -283
  -295
  -307
  -320
  -334
  -349
  -365
  -381
  -398
  -417
  -436
  -456
  -478
  -500
  -524
  -550
  -576
  -604
  -633
  -664
  -696
  -730
  -765
  -804
  -842
  -885
  -927
Free cash flow, $m
  1,080
  1,096
  1,116
  1,140
  1,168
  1,199
  1,233
  1,271
  1,312
  1,356
  1,368
  1,419
  1,474
  1,532
  1,595
  1,661
  1,731
  1,806
  1,885
  1,968
  2,056
  2,149
  2,247
  2,351
  2,460
  2,575
  2,696
  2,824
  2,958
  3,100
Issuance/(repayment) of debt, $m
  16
  17
  20
  22
  24
  27
  29
  32
  34
  37
  39
  42
  44
  47
  50
  53
  56
  59
  63
  66
  70
  74
  78
  82
  86
  91
  96
  101
  106
  111
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  16
  17
  20
  22
  24
  27
  29
  32
  34
  37
  39
  42
  44
  47
  50
  53
  56
  59
  63
  66
  70
  74
  78
  82
  86
  91
  96
  101
  106
  111
Total cash flow (excl. dividends), $m
  1,096
  1,113
  1,136
  1,162
  1,192
  1,226
  1,262
  1,302
  1,346
  1,393
  1,407
  1,461
  1,518
  1,580
  1,645
  1,714
  1,787
  1,865
  1,947
  2,034
  2,126
  2,223
  2,325
  2,433
  2,547
  2,666
  2,792
  2,925
  3,064
  3,211
Retained Cash Flow (-), $m
  -67
  -81
  -93
  -104
  -115
  -127
  -138
  -149
  -161
  -172
  -185
  -197
  -210
  -223
  -236
  -251
  -265
  -280
  -296
  -313
  -330
  -348
  -367
  -387
  -407
  -429
  -451
  -475
  -500
  -525
Prev. year cash balance distribution, $m
  638
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  1,666
  1,032
  1,043
  1,058
  1,077
  1,099
  1,125
  1,153
  1,185
  1,220
  1,222
  1,264
  1,309
  1,357
  1,408
  1,464
  1,522
  1,585
  1,651
  1,722
  1,796
  1,875
  1,958
  2,046
  2,139
  2,237
  2,341
  2,450
  2,565
  2,686
Discount rate, %
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
  1,598
  945
  908
  871
  835
  798
  760
  721
  681
  640
  580
  539
  498
  455
  413
  372
  331
  292
  254
  219
  186
  156
  128
  104
  83
  65
  50
  38
  28
  20
Current shareholders' claim on cash, %
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Skyworks Solutions Inc. designs, develops, manufactures and markets semiconductor products, including intellectual property. The Company's analog semiconductors are connecting people, places, and things, spanning a number of new and unimagined applications within the automotive, broadband, cellular infrastructure, connected home, industrial, medical, military, smartphone, tablet and wearable markets. Its geographical segments include the United States, Other Americas, China, Taiwan, South Korea, Other Asia-Pacific, Europe, Middle East and Africa. It operates throughout the world with engineering, manufacturing, sales and service facilities throughout Asia, Europe and North America. It is engaged with key original equipment manufacturers (OEM), smartphone providers and baseband reference design partners. Its product portfolio consists of various solutions, including amplifiers, attenuators, detectors, diodes, filters, front-end modules, hybrid, mixers, switches, and modulators.

FINANCIAL RATIOS  of  Skyworks Solutions, Inc. (SWKS)

Valuation Ratios
P/E Ratio 14.7
Price to Sales 4.1
Price to Book 3.7
Price to Tangible Book
Price to Cash Flow 10.1
Price to Free Cash Flow 12.9
Growth Rates
Sales Growth Rate 11%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 61.5%
Cap. Spend. - 3 Yr. Gr. Rate 8.6%
Financial Strength
Quick Ratio NaN
Current Ratio 0.2
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 24%
Ret/ On Assets - 3 Yr. Avg. 24.7%
Return On Total Capital 26.6%
Ret/ On T. Cap. - 3 Yr. Avg. 28.1%
Return On Equity 26.6%
Return On Equity - 3 Yr. Avg. 28.1%
Asset Turnover 0.9
Profitability Ratios
Gross Margin 50.5%
Gross Margin - 3 Yr. Avg. 49.6%
EBITDA Margin 41.4%
EBITDA Margin - 3 Yr. Avg. 41%
Operating Margin 34.3%
Oper. Margin - 3 Yr. Avg. 33.2%
Pre-Tax Margin 34.4%
Pre-Tax Margin - 3 Yr. Avg. 34.1%
Net Profit Margin 27.7%
Net Profit Margin - 3 Yr. Avg. 27.5%
Effective Tax Rate 19.6%
Eff/ Tax Rate - 3 Yr. Avg. 19.6%
Payout Ratio 21.3%

SWKS stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the SWKS stock intrinsic value calculation we used $3868 million for the last fiscal year's total revenue generated by Skyworks Solutions, Inc.. The default revenue input number comes from 0001 income statement of Skyworks Solutions, Inc.. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our SWKS stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for SWKS is calculated based on our internal credit rating of Skyworks Solutions, Inc., is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Skyworks Solutions, Inc..
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of SWKS stock the variable cost ratio is equal to 65.7%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for SWKS stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Skyworks Solutions, Inc..

Corporate tax rate of 27% is the nominal tax rate for Skyworks Solutions, Inc.. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the SWKS stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for SWKS are equal to 40.9%.

Life of production assets of 7.2 years is the average useful life of capital assets used in Skyworks Solutions, Inc. operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for SWKS is equal to 21.8%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $4097 million for Skyworks Solutions, Inc. - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 174.069 million for Skyworks Solutions, Inc. is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Skyworks Solutions, Inc. at the current share price and the inputted number of shares is $14.2 billion.

RELATED COMPANIES Price Int.Val. Rating
ADI Analog Devices 115.78 88.71  hold
QRVO Qorvo, Inc. 71.29 23.48  str.sell
MXIM Maxim Integrat 62.08 43.41  hold
MTSI MACOM Technolo 17.59 25.48  buy
NXPI NXP Semiconduc 97.96 57.43  sell
IDTI Integrated Dev 47.79 23.22  str.sell

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.