ON Semiconductor Corp., current enterprise value calculation

Current share price (P)	$70.82
No. shares of common stock outstanding	430,231,889
US$ in thousands
Common equity (market value)¹	30,469,022)
Add: Non-controlling interest (per books)	18,000)
Total equity	30,487,022)
Add: Current portion of financing lease liabilities (per books)	800)
Add: Current portion of long-term debt (per books)	794,000)
Add: Long-term debt, excluding current portion (per books)	2,542,600)
Add: Long-term financing lease liabilities (per books)	22,400)
Total equity and debt	33,846,822)
Less: Cash and cash equivalents	2,483,000)
Enterprise value (EV)	31,363,822)

¹ Common equity (market value) = Share price × No. shares of common stock outstanding
= 70.82 × 430,231,889

ON Semiconductor Corp., EV calculation

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Share price^1, 2	$77.59	$80.40	$58.66	$41.85	$20.90
No. shares of common stock outstanding¹	427,328,652	431,967,907	432,497,822	411,881,071	411,065,636
US$ in thousands
Common equity (market value)³	33,156,430)	34,730,220)	25,370,322)	17,237,223)	8,591,272)
Add: Non-controlling interest (book value)	18,000)	18,500)	19,000)	19,600)	22,400)
Total equity	33,174,430)	34,748,720)	25,389,322)	17,256,823)	8,613,672)
Add: Current portion of financing lease liabilities (book value)	800)	14,200)	12,700)	—)	—)
Add: Current portion of long-term debt (book value)	794,000)	147,800)	160,700)	531,600)	736,000)
Add: Long-term debt, excluding current portion (book value)	2,542,600)	3,045,700)	2,913,900)	2,959,700)	2,876,500)
Add: Long-term financing lease liabilities (book value)	22,400)	23,000)	10,200)	—)	—)
Total equity and debt	36,534,230)	37,979,420)	28,486,822)	20,748,123)	12,226,172)
Less: Cash and cash equivalents	2,483,000)	2,919,000)	1,352,600)	1,080,700)	894,200)
Enterprise value (EV)	34,051,230)	35,060,420)	27,134,222)	19,667,423)	11,331,972)

¹ Data adjusted for splits and stock dividends.

² Closing price as at the filing date of ON Semiconductor Corp. Annual Report.

³ 2023 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 77.59 × 427,328,652

Download chart

Item	Description	The company
EV	Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments.	ON Semiconductor Corp. EV increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

ON Semiconductor Corp. (NASDAQ:ON)

Enterprise Value (EV)