Nxp Semiconductors N.V. (NXPI) intrinsic value & 10-year financials
Nxp Semiconductors N.V. (NXPI) has a Graham intrinsic value of $264.06 per share. At $229.33 on Oct 17, 2026, the stock trades 13% below that value. Over the last 10 fiscal years revenue grew 2.9% a year to $12.3B, with an average return on invested capital of 12.3%.
- Graham intrinsic value
- $264.06
- Share price (Oct 17, 2026)
- $229.33
- Price vs Graham value
- 13% below
- Market cap
- $58.3B
- Revenue (FY2025)
- $12.3B
- Revenue growth (10-yr CAGR)
- 2.9%
- ROIC (10-yr avg)
- 12.3%
- Free cash flow (FY2025)
- $2.4B
NXPI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $12.3B | $2.0B | $7.95 | $2.4B | 24.8% | 13.5% |
| FY2024 | $12.6B | $2.5B | $9.73 | $2.1B | 27.1% | 17.2% |
| FY2023 | $13.3B | $2.8B | $10.70 | $2.7B | 27.6% | 20.1% |
| FY2022 | $13.2B | $2.8B | $10.55 | $2.8B | 28.8% | 22.0% |
| FY2021 | $11.1B | $1.9B | $6.79 | $2.3B | 23.3% | 15.8% |
| FY2020 | $8.6B | $52.0M | $0.18 | $2.1B | 4.9% | 1.4% |
| FY2019 | $8.9B | $243.0M | $0.85 | $1.8B | 7.2% | 4.0% |
| FY2018 | $9.4B | $2.2B | $6.72 | $3.8B | 28.8% | 16.9% |
| FY2017 | $9.3B | $2.2B | $6.41 | $1.9B | 22.7% | 12.4% |
| FY2016 | $9.5B | $200.0M | $0.58 | $1.9B | -1.6% | -0.4% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
NXP Semiconductors has demonstrated mature, steady growth, with revenue compounding at 2.9% annually over the past decade.
NXP Semiconductors returns on capital have been average, hovering around 12.3% ROIC over the decade.
Over the decade, NXP Semiconductors shows that management has aggressively returned capital to shareholders by retiring 26.8% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, NXP Semiconductors is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $264.06 per share.