Enterprise Value (EV)
Current Enterprise Value (EV)
NXP Semiconductors N.V., current enterprise value calculation
| Current share price (P) | $174.46 |
| No. shares of common stock outstanding | 262,598,471 |
| US$ in millions | |
| Common equity (market value)1 | 45,813) |
| Add: Preferred stock, par value €0.20 per share; none issued (per books) | —) |
| Add: Non-controlling interests (per books) | 242) |
| Total equity | 46,055) |
| Add: Short-term debt (per books) | —) |
| Add: Long-term debt (per books) | 10,572) |
| Total equity and debt | 56,627) |
| Less: Cash and cash equivalents | 2,830) |
| Enterprise value (EV) | 53,797) |
Based on: 10-K (reporting date: 2021-12-31).
1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 174.46 × 262,598,471
Historical Enterprise Value (EV)
NXP Semiconductors N.V., EV calculation
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).
1 Data adjusted for splits and stock dividends.
2 Closing price as at the filing date of NXP Semiconductors N.V. Annual Report.
3 2021 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 191.42 × 262,538,156
- Common Equity (Market Value)
- The common equity market value experienced a significant decline from US$39,738 million in 2017 to US$27,595 million in 2018. Following this drop, it showed a recovery trend, increasing steadily to US$50,255 million by the end of 2021. This suggests a period of initial market valuation contraction, followed by renewed investor confidence and growth over the subsequent three years.
- Total Equity
- Total equity mirrored the trend in common equity, decreasing from US$39,927 million in 2017 to US$27,780 million in 2018, then rising consistently each year to reach US$50,497 million at the end of 2021. The parallel movement between total equity and common equity indicates consistent shareholder equity changes and no significant alterations in preferred equity or other equity instruments during this period.
- Total Equity and Debt
- The combined total of equity and debt increased from US$46,492 million in 2017 to US$61,069 million by the end of 2021. While 2018 saw a drop to US$35,134 million, the overall upward trajectory from 2018 onwards reflects an expansion in the company's capital structure, potentially indicating increased leverage or debt financing alongside equity growth.
- Enterprise Value (EV)
- Enterprise value followed a similar pattern, decreasing from US$42,945 million in 2017 to US$32,345 million in 2018. From 2018 onwards, EV increased steadily, reaching US$58,239 million in 2021. This growth signals a rising market valuation of the company’s operational worth, factoring in both debt and equity components, consistent with the increase in total capital invested.
- Overall Trends and Insights
- The data reveals a notable dip across all key financial parameters in 2018, suggesting a period of reduced market and possibly operational performance or a sector-wide impact affecting valuation. Thereafter, the company demonstrates a strong recovery and growth phase through 2021, indicated by rising equity market values, increasing total equity, expanding capital structure, and escalating enterprise value. The parallel growth in enterprise value and total equity and debt highlights balanced capital expansion, supporting an optimistic future outlook grounded in increased market and operational value.