On 12 Nov 2026 our base value for Skyworks Solutions is $36.32 a share, 59.7% below its $90.03 close; 0 of 1 valuation methods put it above the price.
| Method | Value | vs price | Basis |
|---|---|---|---|
| Discounted cash flow | — | — | the free cash flow base is -0.06% of market cap (floor 1%) — the terminal value carries the answer, not the cash flows |
| Exit multiple (P/E) | $36.32 | -59.7% | earnings per share $5.71 valued at 11.74× (the stock's own median P/E) in 5 years, discounted back |
| Sum of the parts | — | — | no sum of the parts: this run holds no segment disclosure for the name |
| Price to sales | — | — | not reached: the cash-flow or earnings methods produced an anchor, so this fallback was not run |
| Tangible book | — | — | used only for lenders, where book value is the business |
| Price to FFO (REITs) | — | — | used only for REITs |
Each working is rebuilt by code from the valuation's own figures and checked against the published value.
Earnings per share grow on the same fading path as the DCF:
| Year | Growth | Earnings per share |
|---|---|---|
| Now | — | $5.71 |
| Year 1 | -5.00% | $5.42 |
| Year 2 | -2.60% | $5.28 |
| Year 3 | -0.92% | $5.23 |
| Year 4 | 0.26% | $5.25 |
| Year 5 | 1.08% | $5.30 |
| Earnings per share in year 5 | $5.30 |
| Exit P/E (the stock's own median P/E) | 11.74× |
| Value in 5 years = earnings × P/E | $62.26 |
| Discounted at 11.38% over 5 years: ÷ 1.7145 | $36.32 |
The base value is the average of the methods kept in it:
| Method | Value |
|---|---|
| Exit multiple (P/E) | $36.32 |
One method is kept, so the base value is its value: $36.32
Base value $36.32 a share
One-year price simulation: a 10% chance the price is below $42.84 and a 10% chance it is above $174.78 in a year; a 47% chance it is higher than today's $90.03, from 54.58% volatility. The simulation assumes the price drifts up at our discount rate of 11.38% a year.
| Week | Price | Base value |
|---|---|---|
| 2 Oct 2026 | $85.03 | — |
| 9 Oct 2026 | $76.35 | — |
| 16 Oct 2026 | $79.70 | — |
| 23 Oct 2026 | $83.43 | — |
| 30 Oct 2026 | $87.58 | — |
| 6 Nov 2026 | $82.19 | $36.75 |
| 12 Nov 2026 | $90.03 | $36.32 |
Data as of 12 Nov 2026; financials to 30 Sep 2026. Sources: company filings via EODHD, SEC EDGAR, US Treasury. How these values are computed. Not investment advice.
Run a full Desk Run on SWKS · Skyworks Solutions company page · Call and put prices