Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Bull: Rapid recovery in global EV demand and successful ramp-up of SiC capacity drives sustainable double-digit revenue growth and returns gross margins to the peak seen in 2022.
SiC Commoditization: Aggressive capacity expansion by competitors commoditizes the SiC power market, driving gross margins permanently below 30%.
ON Semiconductor faces a severe cyclical trough in automotive and industrial markets. While secular tailwinds in vehicle electrification (SiC) and industrial automation persist, the market price of $103.20 aggressively extrapolates perfect execution and a rapid return to peak margins. The business remains highly capital intensive.
ON Semiconductor faces a severe cyclical trough in automotive and industrial markets. While secular tailwinds in vehicle electrification (SiC) and industrial automation persist, the market price of $103.20 aggressively extrapolates perfect execution and a rapid return to peak margins. The business remains highly capital intensive.
High switching costs in automotive and industrial design wins.
Scale advantages and specialized internal manufacturing capabilities.
Accelerating EV adoption and factory automation drive tight power semiconductor supply.
Sell. The current valuation implies over 30% fundamental growth, offering no margin of safety against execution risks or a prolonged downcycle. High capital intensity and beta establish a baseline intrinsic value deeply below internal valuation cross-checks.
ON Semiconductor Corporation provides intelligent sensing and power solutions in Hong Kong, Singapore, the United Kingdom, the United States, and internationally. It operates through three segments: Power Solutions Group, Analog and Mixed-Signal Group, and Intelligent Sensing Group. The Power Solutions Group segment offers discrete, module, and integrated semiconductor devices designed to enable power conversion, including power switching, signal conditioning, and circuit protection technologies. Its Analog and Mixed-Signal Group segment designs and develops analog and mixed-signal solutions, including power management, sensor interface, connectivity, and standard products for automotive, industrial automation, AI data centers, computing, and mobile end markets. The Intelligent Sensing Group segment develops complementary metal-oxide-semiconductor image sensors, image signal processors, short-wave infrared sensors, and other products, as well as photon-counting technologies, including single-photon avalanche diode arrays and silicon photomultiplier devices for depth sensing, factory automation, safety systems, and robotics industries. ON Semiconductor Corporation was incorporated in 1992 and is headquartered in Scottsdale, Arizona.
A protracted global manufacturing recession coupled with stalled EV adoption permanently impairs revenue growth to low single digits. Structural capex requirements for underutilized SiC fabs drag free cash flow conversion below historical averages, compressing the terminal multiple to 12x.
High switching costs in automotive and industrial design wins.
Scale advantages and specialized internal manufacturing capabilities.
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $396.7M after capex $479.6M, with terminal value at 47.2% of enterprise value. No FCF cliff is projected unless capex/ or materially resets.
If SiC revenues miss target -> validate fab utilization -> expect multiple contraction. If gross margins expand -> track auto inventory -> potential base-case recovery.
If SiC revenues miss target -> validate fab utilization -> expect multiple contraction. If gross margins expand -> track auto inventory -> potential base-case recovery.
If SiC revenues miss target -> validate fab utilization -> expect multiple contraction. If gross margins expand -> track auto inventory -> potential base-case recovery.
If SiC revenues miss target -> validate fab utilization -> expect multiple contraction. If expand -> track auto inventory -> potential base-case recovery.
High capital intensity. Fab-liter strategy mitigates some risk, but structural SiC investments require significant capex.
Accelerating EV adoption and factory automation drive tight power semiconductor supply.
Inventory corrections in auto/industrial end markets lead to underutilization and severe margin compression.
High capital intensity. Fab-liter strategy mitigates some risk, but structural SiC investments require significant capex.
Avoid. Do not allocate capital at current market levels.
Liquidate existing positions given extreme structural overvaluation.
Upside case depends on the report valuation range and named growth catalysts.
The market is ignoring the mechanical drag of capital intensity and high beta, pricing in a flawless, multi-year hyper-growth SiC scenario that lacks realistic grounding.
Sell. Extreme negative divergence (-78%) from intrinsic value leaves investors exposed to severe execution and cycle risks with zero margin of safety.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Prolonged macroeconomic weakness stalls industrial automation, while intense pricing competition in power semiconductors and SiC permanently impairs historical gross margin leverage.
Aggressive capacity expansion by competitors commoditizes the SiC power market, driving gross margins permanently below 30%.
Global auto production volumes decline and EV penetration plateaus, leaving ON with significant stranded fab capacity.
Next-generation SiC node migrations require higher-than-expected capital intensity, permanently suppressing FCF generation despite revenue growth.
The five developments that would weaken our investment case.
Further contraction in gross margin demonstrates structural commoditization across power semiconductor lines, eroding manufacturing leverage and permanently impairing core gross cash generation across automotive and industrial segments.
Current:33.1% for the period ended 2025-12-31
Alert if< 30.0% for two consecutive quarters
Excessive capital spending during cyclical downswings depresses invested capital returns below cost of capital thresholds, destroying economic value and straining corporate balance sheet flexibility during market downturns.
Current:1.5% as of the report's 2026-05-10 analysis date
Alert if< 1.0% over trailing twelve months
Losing automotive silicon carbide sockets to competitors accelerates revenue contraction, indicating lost design win momentum across key electric vehicle power architecture platforms and weakening core competitive advantage.
Current:-15.3% for the period ended 2025-12-31
Alert if< -20.0% over trailing twelve months
Underutilized manufacturing capacity and channel inventory build-ups compress operating profitability, impairing ongoing operating cash flow generation and requiring painful inventory write-downs that erode shareholder equity.
Current:12.5% for the period ended 2025-12-31
Alert if< 8.0% for two consecutive quarters
Sustained net margin compression into negative territory confirms that structural profitability targets are unachievable under current fab utilization rates, impairing long-term equity valuation and free cash flow generation.
Current:2.0% for the period ended 2025-12-31
Alert if< 0.0% for two consecutive quarters
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted EPS, discount each year's earnings at cost of equity, then add a Gordon-growth terminal value.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and at , then adjust for signed per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
Rapid recovery in global EV demand and successful ramp-up of SiC capacity drives sustainable double-digit revenue growth and returns gross margins to the peak seen in 2022.
Gradual recovery from the cyclical trough. Secular tailwinds in EV and industrial automation provide a solid foundation, but intrinsic value is heavily constrained by capital intensity and a high beta.
Warning level: < 30.0% for two consecutive quarters. Further contraction in gross margin demonstrates structural commoditization across power semiconductor lines, eroding manufacturing leverage and permanently impairing core gross cash generation across automotive and industrial segments.
Warning level: < 1.0% over trailing twelve months. Excessive capital spending during cyclical downswings depresses invested capital returns below cost of capital thresholds, destroying economic value and straining corporate balance sheet flexibility during market downturns.
Warning level: < -20.0% over trailing twelve months. Losing automotive silicon carbide sockets to competitors accelerates revenue contraction, indicating lost design win momentum across key electric vehicle power architecture platforms and weakening core competitive advantage.
Warning level: < 8.0% for two consecutive quarters. Underutilized manufacturing capacity and channel inventory build-ups compress operating profitability, impairing ongoing operating cash flow generation and requiring painful inventory write-downs that erode shareholder equity.
Warning level: < 0.0% for two consecutive quarters. Sustained net margin compression into negative territory confirms that structural profitability targets are unachievable under current fab utilization rates, impairing long-term equity valuation and free cash flow generation.
| $8.25B |
| $7.08B |
| $6.00B |
| -10.4% |
| Gross profit | $4.08B | $3.88B | $3.22B | $1.98B | -21.3% |
| Operating income | $2.46B | $2.61B | $1.90B | $202.2M | -56.5% |
| Net income | $1.90B | $2.18B | $1.57B | $121.0M | -60.1% |
| EPS (diluted) | $4.24 | $4.89 | $3.63 | $0.29 | -59.1% |
| EBITDA | $3.01B | $3.22B | $2.54B | $888.2M | -33.4% |
| R&D | $600.2M | $577.3M | $612.7M | $583.6M | -0.9% |
| SG&A | $631.1M | $641.5M | $649.8M | $604.8M | -1.4% |
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Revenue | 5,995,400,000 |
|---|---|
| Cost of revenue | 4,011,500,000 |
| Gross profit | 1,983,900,000 |
| Operating expenses | 1,232,800,000 |
| Operating income | 751,100,000 |
| Non-operating items and tax | -630,100,000 |
| Net income | 121,000,000 |
| Total assets | 12,524,100,000 |
|---|---|
| Cash | 2,147,600,000 |
| Current assets | 5,823,100,000 |
| Total liabilities | 4,832,200,000 |
| Current liabilities | 1,287,700,000 |
| Shareholders’ equity | 7,673,300,000 |
Point-in-time financial data used in the 2026-05-10 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-12-31 | 8.3B | 3B | 1.9B | 2.6B | 1.6B | 1B | 551.8M | 100.8M | 259.8M | — | -41.5M | — | — | — | — | 2.9B | 3.2B | 33.2% | — | 10.9% | — |
| 2023-12-31 | 8.3B | 3.2B | 2.2B | 2B | 438.4M | 1.5B | 609.5M | 121.1M | 564.2M | — | 106.3M | — | — | — | — | 2.5B | 3.4B | 31.7% | — | 11.4% | — |
| 2024-12-31 | 7.1B | 2.5B | 1.6B | 1.9B | 1.2B | 694M | 642.9M | 136.1M | 654.1M | — | -2.2M | — | — | — | — | 2.7B | 3.4B | 26.9% | — | 11.3% | — |
| 2025-12-31 | 6B | 888.2M | 121M | 1.8B | 1.4B | 341.2M | 686M | 144.3M | 1.4B | — | -376.7M | — | — | — | — | 2.1B | 3B | 12.5% | — | 10.5% | — |
ON trades at 24.2x forward earnings against a peer median of 21.3x; EV/EBITDA of 20.2x against a peer median of 38.9x; 6 peers.
| Taiwan Semiconductor Manufacturing Company Limited |
| 21.3x |
| 0.5x |
| 2.9x |
| 36.2% |
| 58.1% |
| AVGO | Broadcom Inc. | 23.7x | 29.8x | 56.1x | 33.4% | 44.9% |
| MU | Micron Technology Inc. | 7.3x | 14.5x | 22.8x | 39.8% | 67.6% |
| AMD | Advanced Micro Devices Inc. | 35.3x | 19.8x | 98.8x | 8.1% | 14.4% |
