$65.23
Above FV▼ -26.2% against the close used
Model range $7.30 – $96.74
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$7.30Fair value$65.23Bull$96.74
FairClose
52-week traded range
52W low $52.5052W high $88.35
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Skyworks Solutions closed at $88.35, 35.4% above the consensus fair value of $65.23 drawn from 9 valuation models.
Financial DNA score 53/100 — Good. P/E of 28.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$96.74
+9.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.4%, r=10%, tg=3%, n=10yr
Graham Number
$51.26
-42.0%
√(22.5 × EPS × BVPS)
EPS=3.08, BVPS=37.92 · outside Graham range (P/E 28.7, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
$61.60
-30.3%
EPS × 20x (sector P/E)
EPS=3.08, Sector P/E=20x
Peter Lynch (PEG)
$7.30
-91.7%
EPS × Growth% (PEG = 1 is fair)
EPS=3.08, g=2.4%
EV/EBITDA
$56.23
-36.4%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=778.7M
Dividend Discount (DDM)
$37.69
-57.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.81, r=10%, g=2.4%
Book Value (P/B)
$28.76
-67.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37.92, ROE=8.3%, g=3%, r=10%
Reverse DCF
$88.35
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 2.4%
Margin of Safety
$52.40
-40.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=69.87, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.