Fair value (multi-method)
Four independent methods triangulate what SWKS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$12.63
Method range
$12.63 – $80.40
median $45.02
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $12.63 | -80.00% |
| Exit multiple | $80.40 | +27.30% |
| Analyst target | $75.75 | +19.93% |
| Graham number | $14.30 | -77.36% |
- Forward DCF$12.63
- Exit multiple$80.40
- Analyst target$75.75
- Graham number$14.30
Stock price
$63.16
EPS (TTM)
$2.41
5Y EPS CAGR
-8.5%
Fair value @ hist. growth
$12.63
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
15.6%
per year over your projection horizon
Margin of safety -400.1% vs hist-growth DCF
Historical 5Y CAGR
-8.5%
Your model implies
15.6%
Analyst consensus for next year implies 107% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 10.2% | 12.8% | 12.2% | 11.7% | 11.1% | 10.5% |
| 11.2% | 14.6% | 14.2% | 13.7% | 13.2% | 12.6% |
| 12.2% | 16.4% | 16.0% | 15.6% | 15.1% | 14.6% |
| 13.2% | 18.2% | 17.8% | 17.4% | 17.0% | 16.5% |
| 14.2% | 19.8% | 19.5% | 19.1% | 18.8% | 18.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$41.8M
Total debt − cash
Beta
1.50
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Skyworks Solutions (SWKS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks4.62% TTM
- Dividend Profile4.50% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.