CVE Valuation Report | Mar 22, 2026
ON
ON SEMICONDUCTOR CORP
10-K · Filed 2026-02-09
C
$10
$20
$30
$40
$50
$60
$70
$80
.
1Y
.
.
.
MKT
.
.
Fair Value
$22.27
1Y Target
$19.90
MKT. PRICE
$59.26
Model Blend
MODERATE agreement · 29% spread
DCF$33.01 · 27%
Comps$23.65 · 26%
EV/Rev$19.60 · 26%
Residual Income$10.47 · 21%
Trailing Rev Growth
-15.3%
Model Implied Rev CAGR
-1.3%
Market Cap
$23B
ClarVal Report
Mar 22, 2026
9:49 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
ON Valuation Summary

Based on Clarity's multi-model valuation engine, ON SEMICONDUCTOR CORP (ON) has an estimated fair value of $22.27 per share, compared to its current market price of $59.26. The stock is currently trading 62.4% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 4 independent models — including Discounted Cash Flow (DCF), Comparable Companies, EV/Revenue, and 1 more. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 4 models show moderate agreement with a 29% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 0.9% probability that the stock is trading below its intrinsic value, with a median simulated value of $19.96.

Clarity's 1-year price target is $19.90, reflecting expected earnings growth and margin trajectory.

ON SEMICONDUCTOR CORP is classified under the Industrial / Semis sector, and this valuation is based on 10-K · Filed 2026-02-09 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:49 PM EDT · Powered by Clarity Valuation Engine · Methodology

ON SEMICONDUCTOR CORP (ON) Valuation Summary

Clarity's 6-model valuation engine estimates ON SEMICONDUCTOR CORP (ON) at $22.27 per share, compared to the current market price of $59.26. This represents a 62.4% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from ON SEMICONDUCTOR CORP's 10-K · Filed 2026-02-09 filing, classified in the Industrial / Semis sector with high confidence. Model agreement is MODERATE with a 29% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.