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 8,878 - -
Change - -30.22% 13.71% -39.77% 7.38% 23.8% - -
Enterprise Value (EV) 1 15,047 10,990 11,607 7,206 7,501 8,899 8,496 8,238
Change - -26.97% 5.62% -37.92% 4.09% 18.64% -4.54% -3.03%
P/E 13.9x 97.6x -159x 121x 21.4x 20.7x 16.8x 16.3x
PBR 3.16x 2.58x 3.15x 1.99x 2.03x 2.23x 2.07x 2.11x
PEG - -1.1x 1x -1x 0x 0.6x 0.7x 4.99x
Capitalization / Revenue 3.01x 2.73x 2.94x 1.8x 1.95x 2.53x 2.45x 2.33x
EV / Revenue 3.24x 3.08x 3.08x 1.94x 2.04x 2.54x 2.35x 2.16x
EV / EBITDA 8.54x 11.4x 12.9x 8.97x 7.9x 9.63x 9.94x 9.26x
EV / EBIT 9.7x 14.6x 16.3x 11.3x 9.39x 10.7x 10.1x 8.49x
EV / FCF 18x 16.1x 16.4x 14.9x 11x 14.3x 12.4x 12.1x
FCF Yield 5.55% 6.23% 6.08% 6.73% 9.06% 6.98% 8.08% 8.28%
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 1,763 960.9 902.9 803.3 950 924.6 854.3 889.7
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 55.62 339 449.8 527.8 581.6
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 77.35 100.63 100.63 100.63
Nbr of stocks (in thousands) 108,432 99,889 96,548 93,397 92,706 88,222 - -
Announcement Date 5/4/22 A 5/3/23 A 5/1/24 A 4/29/25 A 5/5/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.74x2.54x9.63x-.--% 8.88B
22.51x12.81x19.39x0.33% 5,419B
22.21x10.89x14.76x1.14% 1,947B
40.67x16.73x24.59x0.71% 1,747B
13.16x7.99x9.65x0.06% 1,080B
4.61x2.85x3.43x0.23% 866B
79.77x14.44x54.28x-.--% 746B
-39.03x7.87x21.89x-.--% 473B
186.88x40.73x83.05x-.--% 251B
Average 39.06x 12.98x 26.74x 0.27% 1,393B
Weighted average by Cap. 27.32x 12.42x 20.89x 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.