SWKSUS marketSemiconductors· Semiconductors & Related Devices
FAIR VALUE (BLENDED)
$142.18
CURRENT PRICE
$59.80
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Graham number is shown but not counted in the estimate — asset-light business — book value understates its worth.
Plain-language read on what each number means — and which to trust for this company.
$112.30
FCF base $1.5B · growth 0% · real -0.6%, floored · WACC 9.8% · terminal 2.5%
$172.05
$59.93
Shown for context — not counted in the blended fair value (asset-light business — book value understates its worth).
Net-net value (NCAV): $5.91 · Tangible book: $17.87
N/A — non-positive owner earnings
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 16 shares of SWKS
$43.84 per year in dividends (4.58%)
Based on the trailing-12-month dividend ($2.74/share), at the SWKS price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.