The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value. We use
analyst's estimates of cash flows going forward 5 years.
See our documentation to learn about this calculation.
|Levered FCF (USD, Millions)||$735.83||$852.18||$908.15||$918.38||$928.73|
|Source||Analyst x7||Analyst x7||Analyst x2||Extrapolated @ (1.13%)||Extrapolated @ (1.13%)|
Discounted (@ 10.27%)
Present value of next 5 years cash flows:
Terminal Value = FCF2022 × (1 + g) ÷ (Discount Rate – g)
Terminal Value = $929 × (1 + 2.47%) ÷ (10.27% – 2.47%)
Terminal value based on the Perpetuity Method where growth (g) =
Present value of terminal value:
Equity Value (Total value) = Present value of next 5 years cash flows +
$10,715 = $3,236 + $7,479
Value = Total value / Shares Outstanding ($10,715 / 255)Discount to Share Price
Value per share:
Current discount (share price of $67.09): -59.55%
The discount rate, or required rate of return, is estimated by calculating the Cost of Equity.
Discount rate = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
Discount rate = 10.27% = 2.47% + (1.036 * 7.53%)
The Levered Beta is the Unlevered Beta adjusted for financial leverage. It is limited to 0.8 to 2.0 (practical range for a stable firm). Note the market value of equity is used not the book value ($17,095,553,378).
Levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
1.036 = 0.977 (1 + (1- 40%) (10.19%))
Levered Beta used in calculation = 1.036
Mr. Victor Peng has been President and Chief Executive Officer of Xilinx, Inc. since January 29, 2018. He has been Chief Operating Officer at Xilinx, Inc. since April 12, 2017. Mr. Peng served as Executive Vice President and General Manager of Programmable Products Group at Xilinx, Inc. from July 2014 to April 12, 2017. Mr. Peng served as a Senior Vice President and General Manager of Products at Xilinx, Inc. from May 2013 to April 2014 and served as its Senior Vice President of Programmable Platforms Group since May 2012 to April 2013. Mr. Peng served as Senior Vice President of Programmable Platforms Development at Xilinx, Inc. since November 2008 until April 2012. He leads a centralized global organization responsible for development and delivery of Xilinx flagship programmable platforms, including silicon, design tools, methodologies, IP, boards and enabling technologies. He served as Senior Vice President of Silicon Engineering Group of Xilinx Inc., since April 2008. Mr. Peng has more than 26 years experience developing and executing strategic plans and product roadmaps; managing multiple product development programs and global design teams; and working with customers, foundries, EDA partners and other key suppliers. Mr. Peng served as Vice President of Engineering of MIPS Technologies Inc., from November 2000 to August 23, 2004. Mr. Peng joined MIPS Technologies, Inc. in January 1997, as Director of CAD. He served as Vice President of Engineering of Advanced Micro Devices Inc., from November 2000 to March 28, 2008. He served as Corporate Vice President of the graphics products group (GPG) silicon engineering at AMD. Before joining AMD in 2005, Mr. Peng held a variety of senior engineering management roles at TZero Technologies, MIPS Technologies and SGI/MIPS Group, where he managed and grew successful engineering teams. Mr. Peng began his engineering career at Digital Equipment Corp. He had responsibility for development of graphics processing units (GPUs) and multimedia products, leading an engineering organization located at AMD sites throughout North America and Asia. Mr. Peng served as Director of Engineering for the Ruby development program from March 1998 to July 2000 and served as Vice President, Engineering for High Performance Processors from July 2000 to November 2000. He has been Director of Xilinx, Inc. since November 1, 2017. He holds four U.S. patents. Mr. Peng holds BS EE from Rensselaer Polytechnic Institute and a M.Eng. in EE from Cornell University.
Average tenure and age of the Xilinx management team in years:
Average tenure and age of the Xilinx board of directors in years:
View our latest analysis for Xilinx Here's how I find good dividend stocks If you are a dividend investor, you should always assess these five key metrics: Is it paying an annual yield above 75% of dividend payers? … NasdaqGS:XLNX Historical Dividend Yield Feb 2nd 18 How well does Xilinx fit our criteria? … However, EPS should increase to $2.64, meaning that the lower payout ratio does not necessarily implicate a lower dividend payment.Simply Wall St - – Full article
XLNX’s bullish prospects on both the top and bottom lines make it an interesting stock to invest more time to understand how it can add value to your portfolio. … TER is expected to deliver an extremely high earnings growth over the next couple of years of 25.50%, driven by a positive double-digit revenue growth of 14.83% and cost-cutting initiatives. … SCOR is expected to deliver a buoyant earnings growth over the next couple of years of 33.71%, bolstered by an equally impressive revenue growth of 65.34%.Simply Wall St - – Full article
Formula Price-Earnings Ratio = Price per share ÷ Earnings per share P/E Calculation for XLNX Price per share = $75.54 Earnings per share = $2.523 ∴ Price-Earnings Ratio = $75.54 ÷ $2.523 = 29.9x On its own, the P/E ratio doesn’t tell you much; however, it becomes extremely useful when you compare it with other similar companies. … For example, if you accidentally compared lower growth firms with XLNX, then XLNX’s P/E would naturally be higher since investors would reward XLNX’s higher growth with a higher price. … Alternatively, if you inadvertently compared riskier firms with XLNX, XLNX’s P/E would again be higher since investors would reward XLNX’s lower risk with a higher price as well.Simply Wall St - – Full article
Check out our latest analysis for Xilinx How I analyze a dividend stock If you are a dividend investor, you should always assess these five key metrics: Does it pay an annual yield higher than 75% of dividend payers? … The company currently pays out 53.91% of its earnings as a dividend, meaning the dividend is sufficiently covered by earnings. … However, going forward, analysts expect XLNX's payout to fall to 46.26% of its earnings, which leads to a dividend yield of around 1.89%.Simply Wall St - – Full article
On top of this, XLNX has generated $934.1M in operating cash flow during the same period of time, leading to an operating cash to total debt ratio of 64.35%, meaning that XLNX’s operating cash is sufficient to cover its debt. … In XLNX’s case, it is able to generate 0.64x cash from its debt capital. … Next Steps: XLNX’s high cash coverage means that, although its debt levels are high, the company is able to utilise its borrowings efficiently in order to generate cash flow.Simply Wall St - – Full article
Investors may find it useful to understand how market analysts view Xilinx's earnings growth trajectory over the next couple of years and whether the future looks even brighter than the past. … The growth outlook in the following year seems much more buoyant with rates arriving at double digit 16.71% compared to today’s earnings, and finally hitting $763.7M by 2020. … The slope of this line is the rate of earnings growth, which in this case is 6.21%.Simply Wall St - – Full article
View our latest analysis for Xilinx 5 questions to ask before buying a dividend stock If you are a dividend investor, you should always assess these five key metrics: Is their annual yield among the top 25% of dividend payers? … There's not much to jump for joy about for Xilinx from a dividend stock perspective. … If we were to look at Xilinx from a perspective of a dividend stock, there isn’t much to like.Simply Wall St - – Full article
Formula Price-Earnings Ratio = Price per share ÷ Earnings per share P/E Calculation for XLNX Price per share = 71.61 Earnings per share = 2.496 ∴ Price-Earnings Ratio = 71.61 ÷ 2.496 = 28.7x The P/E ratio itself doesn’t tell you a lot; however, it becomes very insightful when you compare it with other similar companies. … For example, if you inadvertently compared riskier firms with XLNX, then investors would naturally value XLNX at a higher price since it is a less risky investment. … Similarly, if you accidentally compared lower growth firms with XLNX, investors would also value XLNX at a higher price since it is a higher growth investment.Simply Wall St - – Full article
Xilinx, Inc. designs and develops programmable devices and associated technologies worldwide. Its programmable devices comprise integrated circuits (ICs) in the form of programmable logic devices (PLDs), such as programmable system on chips, and three dimensional ICs; software design tools to program the PLDs; software development environments and embedded platforms; targeted reference designs; printed circuit boards; and intellectual property (IP). The company also offers development boards; development kits, including hardware, design tools, IP, and reference designs that are designed to streamline and accelerate the development of domain-specific and market-specific applications; and configuration products, such as one-time programmable and in-system programmable storage devices to configure field programmable gate arrays. In addition, it provides design services, customer training, field engineering, and technical support. The company offers its products to electronic equipment manufacturers in sub-segments, such as wireline and data center, wireless, aerospace and defense, test and measurement, industrial, scientific and medical, automotive, audio, video and broadcast, and consumer. Xilinx, Inc. sells its products through a network of independent distributors; and through direct sales to original equipment manufacturers and electronic manufacturing service providers by a network of independent sales representative firms and by a direct sales management organization. The company was founded in 1984 and is headquartered in San Jose, California.
2100 Logic Drive,
|Exchange Symbol||Ticker Symbol||Security||Exchange||Country||Currency||Listed on|
|NasdaqGS||XLNX||Common Stock||Nasdaq Global Select||US||USD||12. Jun 1990|
|DB||XIX||Common Stock||Deutsche Boerse AG||DE||EUR||12. Jun 1990|
|XTRA||XIX||Common Stock||XETRA Trading Platform||DE||EUR||12. Jun 1990|
|LSE||0M1U||Common Stock||London Stock Exchange||GB||USD||12. Jun 1990|
|WBAG||XLNX||Common Stock||Wiener Boerse AG||AT||EUR||12. Jun 1990|
|BMV||XLNX *||Common Stock||Bolsa Mexicana de Valores||MX||MXN||12. Jun 1990|
|Company Analysis updated:||2018/02/18|
|Last estimates confirmation:||2018/02/16|
|Last earnings update:||2017/12/30|
|Last annual earnings update:||2017/04/01|
All dates in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.