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 10,291 - -
Change - -30.22% 13.71% -39.77% 7.38% 43.51% - -
Enterprise Value (EV) 1 15,047 10,990 11,607 7,206 7,501 10,313 9,909 9,651
Change - -26.97% 5.62% -37.92% 4.09% 37.48% -3.91% -2.6%
P/E 13.9x 97.6x -159x 121x 21.4x 24x 19.5x 18.9x
PBR 3.16x 2.58x 3.15x 1.99x 2.03x 2.59x 2.4x 2.45x
PEG - -1.1x 1x -1x 0x 0.7x 0.8x 5.79x
Capitalization / Revenue 3.01x 2.73x 2.94x 1.8x 1.95x 2.94x 2.84x 2.7x
EV / Revenue 3.24x 3.08x 3.08x 1.94x 2.04x 2.94x 2.74x 2.53x
EV / EBITDA 8.54x 11.4x 12.9x 8.97x 7.9x 11.1x 11.6x 10.9x
EV / EBIT 9.7x 14.6x 16.3x 11.3x 9.39x 12.4x 11.8x 9.95x
EV / FCF 18x 16.1x 16.4x 14.9x 11x 16.6x 14.4x 14.2x
FCF Yield 5.55% 6.23% 6.08% 6.73% 9.06% 6.02% 6.92% 7.07%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.26 1 -0.72 0.59 3.62 4.853 5.987 6.183
Distribution rate - - - - - - - -
Net sales 1 4,646 3,569 3,770 3,719 3,679 3,502 3,622 3,817
EBITDA 1 1,763 960.9 902.9 803.3 950 925 854.5 889.5
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 55.62 339 449.8 527.9 581.7
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 77.35 116.65 116.65 116.65
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.04x2.94x11.15x-.--% 10.29B
21.96x12.43x18.83x0.35% 5,271B
22.44x11.01x14.92x1.12% 1,976B
39.27x16.54x24.3x0.72% 1,728B
13.4x8.16x9.85x0.05% 1,101B
5.19x3.31x4x0.2% 985B
90.29x16.33x62.01x-.--% 843B
-44.6x8.94x24.89x-.--% 541B
210.78x46.03x93.72x-.--% 283B
Average 42.53x 13.97x 29.30x 0.27% 1,415B
Weighted average by Cap. 28.23x 12.54x 21.81x 0.44%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!