# NXP Semiconductors (NXPI) Forecast Calculator

Interactive five-year financial forecast and DCF for NXP Semiconductors. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/nxp-semiconductors/forecast
- Industry: Technology
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 8877000000 | 1847000000 | 2688000000 | 243000000 |
| 2022 | 8612000000 | 2090000000 | 2406000000 | 52000000 |
| 2023 | 11063000000 | 2310000000 | 3845000000 | 1871000000 |
| 2024 | 13205000000 | 2832000000 | 5047000000 | 2787000000 |
| 2025 | 13276000000 | 2686000000 | 4767000000 | 2797000000 |

## Frequently asked questions

### What does NXP Semiconductors do?

NXP Semiconductors is a global semiconductor company specializing in mixed-signal, analogue, and embedded processing solutions. They design and manufacture chips that enable secure connections and infrastructure for a smarter world, with a significant focus on the Automotive sector.

### What are NXP Semiconductors' main revenue streams?

NXP Semiconductors generates most of its revenue from the Automotive segment, which accounts for 58% of its business. Other key segments include Industrial & IoT, Mobile, and Communication Infrastructure & Other, with global exposure across major geographies.

### What is NXP Semiconductors' capital expenditure strategy?

NXP Semiconductors targets a capital expenditure as a percentage of revenue between 3.0% and 6.0%, with net capex at $395 million in 2025. Their strategy involves a hybrid manufacturing model, combining internal facilities with external foundry partnerships, and significant equity investments in joint ventures.

### What tax rate is assumed in the NXP Semiconductors financial model?

The NXP Semiconductors financial model assumes a tax rate of 21%. This input is crucial for calculating the company's net income and ultimately its free cash flow generation capacity for valuation purposes.

### Can I download an Excel financial model for NXP Semiconductors?

Yes, an Excel financial model for NXP Semiconductors is available for download. This model evaluates the company's equity valuation and free cash flow generation capacity, with a forecast horizon from FY2026 to FY2030.

### How does NXP Semiconductors manage its working capital?

NXP Semiconductors maintains a positive working capital profile, typically requiring 10% to 15% of revenue to fund operations. This is necessary to support inventory builds ahead of product launches, with Days Sales Outstanding between 30-40 days and Days Inventory Outstanding between 75-90 days.