What Is ON Fair Value?
ON Semiconductor (ON) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, ON Semiconductor (ON) has a composite fair value estimate of $92.63 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $92.54, suggesting the stock is fair value by 0.1%.
Data as of July 16, 2026 (today)
Composite Fair Value
Fair Value3 of 4 models$92.63
vs. current price of $92.54(+0.1%)
How Is ON Fair Value Calculated?
Four independent models estimate what ON is worth. Each uses different inputs and assumptions. The composite blends them by weight.
ON Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$101.21
+9.4%Fair Value
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
ON Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$36.16
-60.9%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$112.09
+21.1%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $92.54 is 9.4% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.60B | $1.40B |
| Year 2 | $2.00B | $1.53B |
| Year 3 | $2.50B | $1.66B |
| Year 4 | $3.13B | $1.81B |
| Year 5 | $3.91B | $1.98B |
| Year 6 | $4.89B | $2.16B |
| Year 7 | $6.11B | $2.35B |
| Year 8 | $7.64B | $2.57B |
| Year 9 | $9.55B | $2.80B |
| Year 10 | $11.94B | $3.05B |
| Terminal Value | $101.11B | $25.87B |
What Are ON's Key Financial Metrics?
Earnings & Growth
Current Price
$92.54
EPS (TTM)
$1.34
Forward P/E
21.3
Profit Margin
9.5%
Cash & Balance Sheet
Free Cash Flow
1.3B
EBITDA
2B
Book Value
$18.63
Total Debt
3.2B
What Do Analysts Say About ON?
Low
$85.00
Average
$113.52
High
$150.00
Upside
+22.7%
ON Fair Value FAQ
What is the fair value of ON?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), ON's estimated fair value is $92.63. The stock is currently trading at $92.54, which makes it fair value by our analysis.
How is ON's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is ON overvalued or undervalued?
Based on our analysis, ON is fair value. The current price of $92.54 is 0.1% below our estimated fair value of $92.63.
What do Wall Street analysts say about ON?
25 analysts cover ON Semiconductor with a consensus rating of "Buy." The average price target is $113.52, ranging from $85.00 to $150.00. This implies 22.7% upside from the current price.