Using the PEG framework with analyst consensus forward EPS growth of 25.0% plus 2.0% dividend yield, NXP Semiconductors N.V. has a fair value of $348.41 based on NTM EPS (FY2026) of $13.94. The current PEG ratio is 0.38.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateForward | 35.3% |
| Dividend Yield | +2.0% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| NTM EPS (FY2026) | $13.94 |
| Fair Value | $348.41 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $7.95 | — | — |
| FY2026E | $13.94 | +75.3% | 23 |
| FY2027E | $16.74 | +20.1% | 22 |
| FY2028E | $19.70 | +17.7% | 13 |
3Y Forward EPS CAGR: 35.3%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $1.9B | $6.79 | — |
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.
| FY2022 | $2.8B | $10.55 | +55.4% |
| FY2023 | $2.8B | $10.70 | +1.4% |
| FY2024 | $2.5B | $9.73 | -9.1% |
| FY2025 | $2.0B | $7.95 | -18.3% |
4Y Historical EPS CAGR: 4.0%