Company Valuation: Qorvo, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 13,972 9,750 11,087 6,678 7,171 8,414 - -
Change - -30.22% 13.71% -39.77% 7.38% 17.33% - -
Enterprise Value (EV) 1 15,047 10,990 11,607 7,206 7,501 8,435 8,032 7,774
Change - -26.97% 5.62% -37.92% 4.09% 12.46% -4.78% -3.21%
P/E 13.9x 97.6x -159x 121x 21.4x 20.5x 17x 15.4x
PBR 3.16x 2.58x 3.15x 1.99x 2.03x 2.12x 1.96x 2x
PEG - -1.1x 1x -1x 0x 0.7x 0.8x 1.5x
Capitalization / Revenue 3.01x 2.73x 2.94x 1.8x 1.95x 2.4x 2.3x 2.16x
EV / Revenue 3.24x 3.08x 3.08x 1.94x 2.04x 2.41x 2.19x 2x
EV / EBITDA 8.54x 11.4x 12.9x 8.97x 7.9x 9.12x 9.4x 8.74x
EV / EBIT 9.7x 14.6x 16.3x 11.3x 9.39x 10.2x 9.54x 8.02x
EV / FCF 18x 16.1x 16.4x 14.9x 11x 13.6x 12.7x 13x
FCF Yield 5.55% 6.23% 6.08% 6.73% 9.06% 7.36% 7.85% 7.68%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.26 1 -0.72 0.59 3.62 4.641 5.601 6.183
Distribution rate - - - - - - - -
Net sales 1 4,646 3,569 3,770 3,719 3,679 3,502 3,663 3,891
EBITDA 1 1,763 960.9 902.9 803.3 950 924.6 854.3 889.7
EBIT 1 1,552 754.4 709.9 640.1 798.6 829.8 842 969.8
Net income 1 1,033 103.2 -70.32 55.62 339 449.8 501.8 581.6
Net Debt 1 1,075 1,239 520 528 330.1 21.51 -382.1 -639.6
Reference price 2 128.86 97.61 114.83 71.50 77.35 95.37 95.37 95.37
Nbr of stocks (in thousands) 108,432 99,889 96,548 93,397 92,706 88,222 - -
Announcement Date 5/4/22 5/3/23 5/1/24 4/29/25 5/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.59x2.41x9.14x-.--% 8.43B
22.73x12.72x18.71x0.35% 5,201B
22.45x11.01x14.92x1.12% 1,963B
40.91x16.76x24.67x0.71% 1,753B
13.32x8.09x9.77x0.06% 1,092B
4.95x3.09x3.72x0.21% 910B
82.76x14.96x56.23x-.--% 773B
-39.04x7.87x21.9x-.--% 473B
193.61x42.23x86.1x-.--% 260B
31.1x11.29x20.94x2.17% 241B
Average 39.34x 13.04x 26.61x 0.46% 1,267B
Weighted average by Cap. 28.13x 12.45x 20.93x 0.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. QRVO Stock
  4. Valuation Qorvo, Inc.