ON Semiconductor Corporation logo ON - ON Semiconductor Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 24
HOLD 22
SELL 1
STRONG
SELL
0
| PRICE TARGET: $104.67 DETAILS
HIGH: $150.00
LOW: $40.00
MEDIAN: $110.00
CONSENSUS: $104.67
UPSIDE: 40.72%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Moderate
Trading 28.1% above fair value
Current Price $74.38
Bear Case $43.56 41.4% downside ($43.56 - $74.38) / $74.38 = -41.4% $3.63 × 12x
Fair Value $58.08 21.9% downside ($58.08 - $74.38) / $74.38 = -21.9% $3.63 × 16x
Bull Case $72.60 2.4% downside ($72.60 - $74.38) / $74.38 = -2.4% $3.63 × 20x

Adjust Assumptions

16.0x
3.63$

Key Value Driver

Through-cycle normalized EPS ($3.63)

Implied Market Multiple 20.5x

Plain-Language Summary

Using 7-year normalized EPS of $3.63 at a 16x cycle multiple, the base-case value is $58.08 per share. P/TBV cross-check: 5.1x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (47 analysts) $104.67
Analyst Range $40.00 – $150.00
Divergence from AlphaVal 45%

Warnings

Price-to-book value of 5.1x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $104.67 (from 47 analysts). Our estimate is 45% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing