What is Silicon Laboratories Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Silicon Laboratories Inc.'s reported free cash flow gives $57.95 per share. The share price was $221.24 on September 25, 2026, 282% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 4.0% | 10.0% | $39.79 | -82% |
| Base | 9.0% | 9.0% | $57.95 | -74% |
| Bull | 14.0% | 8.0% | $91.82 | -58% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $71.26 | $75.35 | $80.36 | $86.61 | $94.65 |
| 8.0% | $61.30 | $63.96 | $67.10 | $70.86 | $75.46 |
| 9.0% | $54.04 | $55.85 | $57.95 | $60.39 | $63.28 |
| 10.0% | $48.51 | $49.81 | $51.27 | $52.94 | $54.87 |
| 11.0% | $44.18 | $45.13 | $46.18 | $47.37 | $48.72 |
Where the presets come from
Base: years 1 to 5 grow at Silicon Laboratories Inc.'s revenue growth rate over the last 5 fiscal years (9.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions