Skyworks Solutions, Inc.

Skyworks Solutions, Inc.

SWKSยทNASDAQ

$80.66

+1.9%
TechnologySemiconductors

Skyworks Solutions, Inc., together with its subsidiaries, designs, develops, manufactures, and markets proprietary semiconductor products, including intellectual property in the United States, China, South Korea, Taiwan, Europe, the Middle East, Africa, and rest of Asia-Pacific. Its product portfolio includes amplifiers, antenna tuners, attenuators, automotive tuners and digital radios, circulators/isolators, DC/DC converters, demodulators, detectors, diodes, wireless analog system on chip products, directional couplers, diversity receive modules, filters, front-end modules, hybrids, light emitting diode drivers, low noise amplifiers, mixers, modulators, optocouplers/optoisolators, phase locked loops, phase shifters, power dividers/combiners, receivers, switches, synthesizers, timing devices, technical ceramics, voltage controlled oscillators/synthesizers, and voltage regulators. The company provides its products for use in the aerospace, automotive, broadband, cellular infrastructure, connected home, entertainment and gaming, industrial, medical, military, smartphone, tablet, and wearable markets. It sells its products through direct sales force, electronic component distributors, and independent sales representatives. The company was incorporated in 1962 and is headquartered in Irvine, California.

At a Glance

Live Snapshot
Market Cap$12.13B
EPS3.0900
P/E Ratio26.10
Earnings Date08/04/2026
Skyworks Solutions, Inc.

Skyworks Solutions, Inc. Fair Value Envelope

SWKS ยท NASDAQ

Our analysis suggests that SWKS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $80.66, this represents a potential HIDDEN relative to our calculated worth for Skyworks Solutions, Inc..

Intrinsic Value
Current Price: $80.66

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.2B
+ Cash & Equivalents$1.2B
Firm Value$3.3B
- Debt$1.2B
Equity Value$2.1B
/ Shares Outstanding148,674,679B
DCF Value$14
OVERVALUED BY 82%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$862.5M
$571.9M
$379.2M
$251.4M
$166.7M
$110.6M
$73.3M
$48.6M
$32.2M
$21.4M
Maintenance CapEx
-$25.9M
-$17.1M
-$11.4M
-$7.5M
-$5.0M
-$3.3M
-$2.2M
-$1.5M
-$966.3K
-$640.7K
Owner Earnings
$836.7M
$554.8M
$367.8M
$243.9M
$161.7M
$107.2M
$71.1M
$47.1M
$31.3M
$20.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$774.7M
$475.6M
$292.0M
$179.3M
$110.1M
$67.6M
$41.5M
$25.5M
$15.6M
$9.6M
Terminal Value represents 7.6% of Enterprise Value