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 8,263 - -
Change - -30.22% 13.71% -39.77% 7.38% 15.23% - -
Enterprise Value (EV) 1 15,047 10,990 11,607 7,206 7,501 8,122 7,675 7,315
Change - -26.97% 5.62% -37.92% 4.09% 8.28% -5.5% -4.69%
P/E 13.9x 97.6x -159x 121x 21.4x 24.9x 18.2x 14.3x
PBR 3.16x 2.58x 3.15x 1.99x 2.03x 2.24x 2.03x 1.96x
PEG - -1.1x 1x -1x 0x 5.93x 0.5x 0.5x
Capitalization / Revenue 3.01x 2.73x 2.94x 1.8x 1.95x 2.39x 2.25x 2.08x
EV / Revenue 3.24x 3.08x 3.08x 1.94x 2.04x 2.35x 2.09x 1.85x
EV / EBITDA 8.54x 11.4x 12.9x 8.97x 7.9x 9.57x 8.18x 7.4x
EV / EBIT 9.7x 14.6x 16.3x 11.3x 9.39x 10.4x 8.87x 7.96x
EV / FCF 18x 16.1x 16.4x 14.9x 11x 16.5x 12.7x 12x
FCF Yield 5.55% 6.23% 6.08% 6.73% 9.06% 6.05% 7.88% 8.32%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.26 1 -0.72 0.59 3.62 3.772 5.154 6.56
Distribution rate - - - - - - - -
Net sales 1 4,646 3,569 3,770 3,719 3,679 3,455 3,673 3,964
EBITDA 1 1,763 960.9 902.9 803.3 950 849.1 938.1 988
EBIT 1 1,552 754.4 709.9 640.1 798.6 780.8 865 919.2
Net income 1 1,033 103.2 -70.32 55.62 339 414.9 453.2 598.8
Net Debt 1 1,075 1,239 520 528 330.1 -140.8 -587.3 -947.4
Reference price 2 128.86 97.61 114.83 71.50 77.35 93.88 93.88 93.88
Nbr of stocks (in thousands) 108,432 99,889 96,548 93,397 92,706 88,014 - -
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.($)
24.89x2.35x9.57x-.--% 8.26B
20.56x11.5x17.13x0.39% 4,663B
23.71x11.18x15.23x1.06% 1,904B
40.24x16.61x24.45x0.72% 1,737B
15.56x9.54x11.54x0.05% 1,279B
8.52x4.95x5.97x0.21% 1,235B
97.09x16.94x63.52x-.--% 850B
-370.18x11.2x33.34x-.--% 645B
274.32x59x125.09x-.--% 357B
9.6x5.01x6.15x1.04% 311B
Average 14.43x 14.83x 31.20x 0.35% 1,299B
Weighted average by Cap. 14.34x 12.80x 22.76x 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.