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 8,005 - -
Change - -30.22% 13.71% -39.77% 7.38% 11.64% - -
Enterprise Value (EV) 1 15,047 10,990 11,607 7,206 7,501 8,027 7,624 7,540
Change - -26.97% 5.62% -37.92% 4.09% 7.01% -5.01% -1.11%
P/E 13.9x 97.6x -159x 121x 21.4x 19.6x 16.1x 14.6x
PBR 3.16x 2.58x 3.15x 1.99x 2.03x 2.01x 1.86x 1.9x
PEG - -1.1x 1x -1x 0x 0.7x 0.8x 1.4x
Capitalization / Revenue 3.01x 2.73x 2.94x 1.8x 1.95x 2.29x 2.18x 2.06x
EV / Revenue 3.24x 3.08x 3.08x 1.94x 2.04x 2.29x 2.08x 1.94x
EV / EBITDA 8.54x 11.4x 12.9x 8.97x 7.9x 8.74x 8.53x 8.47x
EV / EBIT 9.7x 14.6x 16.3x 11.3x 9.39x 9.75x 9.05x 7.77x
EV / FCF 18x 16.1x 16.4x 14.9x 11x 12.9x 12.1x 12.6x
FCF Yield 5.55% 6.23% 6.08% 6.73% 9.06% 7.73% 8.27% 7.92%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.26 1 -0.72 0.59 3.62 4.64 5.62 6.218
Distribution rate - - - - - - - -
Net sales 1 4,646 3,569 3,770 3,719 3,679 3,498 3,664 3,894
EBITDA 1 1,763 960.9 902.9 803.3 950 918.6 893.5 889.7
EBIT 1 1,552 754.4 709.9 640.1 798.6 823.5 842 969.8
Net income 1 1,033 103.2 -70.32 55.62 339 449.7 503.2 584.5
Net Debt 1 1,075 1,239 520 528 330.1 21.32 -381 -465.4
Reference price 2 128.86 97.61 114.83 71.50 77.35 90.74 90.74 90.74
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.56x2.29x8.74x-.--% 8.01B
20.63x11.6x17.2x0.39% 4,724B
43.07x17.64x25.96x0.67% 1,845B
20.64x10.07x13.67x1.22% 1,762B
12.03x7.28x8.8x0.06% 988B
3.85x2.19x2.68x0.3% 675B
90.42x15.65x57.79x-.--% 791B
-39.48x7.64x21.32x-.--% 460B
32.8x11.89x22.05x2.06% 255B
186.56x41.92x84.86x-.--% 258B
Average 39.01x 12.82x 26.31x 0.47% 1,176B
Weighted average by Cap. 28.71x 12.20x 20.98x 0.51%

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.