What is Skyworks Solutions, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Skyworks Solutions, Inc.'s reported free cash flow gives $125.74 per share. The share price was $89.34 on September 25, 2026, 29% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -1.0% | 10.0% | $78.52 | -12% |
| Base | 4.0% | 9.0% | $125.74 | +41% |
| Bull | 9.0% | 8.0% | $213.92 | +139% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $159.32 | $169.50 | $181.96 | $197.52 | $217.54 |
| 8.0% | $134.31 | $140.92 | $148.73 | $158.10 | $169.55 |
| 9.0% | $116.01 | $120.53 | $125.74 | $131.83 | $139.01 |
| 10.0% | $102.06 | $105.27 | $108.91 | $113.07 | $117.87 |
| 11.0% | $91.07 | $93.42 | $96.06 | $99.02 | $102.37 |
Where the presets come from
Base: years 1 to 5 grow at Skyworks Solutions, Inc.'s revenue growth rate over the last 5 fiscal years (4.0% 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