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 8,557 - -
Change - -30.22% 13.71% -39.77% 7.38% 19.33% - -
Enterprise Value (EV) 1 15,047 10,990 11,607 7,206 7,501 8,579 8,175 7,917
Change - -26.97% 5.62% -37.92% 4.09% 14.37% -4.7% -3.15%
P/E 13.9x 97.6x -159x 121x 21.4x 20.9x 17.3x 15.7x
PBR 3.16x 2.58x 3.15x 1.99x 2.03x 2.15x 1.99x 2.04x
PEG - -1.1x 1x -1x 0x 0.7x 0.8x 1.5x
Capitalization / Revenue 3.01x 2.73x 2.94x 1.8x 1.95x 2.44x 2.34x 2.2x
EV / Revenue 3.24x 3.08x 3.08x 1.94x 2.04x 2.45x 2.23x 2.03x
EV / EBITDA 8.54x 11.4x 12.9x 8.97x 7.9x 9.28x 9.57x 8.9x
EV / EBIT 9.7x 14.6x 16.3x 11.3x 9.39x 10.3x 9.71x 8.16x
EV / FCF 18x 16.1x 16.4x 14.9x 11x 13.8x 13x 13.3x
FCF Yield 5.55% 6.23% 6.08% 6.73% 9.06% 7.24% 7.71% 7.54%
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 97.00 97.00 97.00
Nbr of stocks (in thousands) 108,432 99,889 96,548 93,397 92,706 88,222 - -
Announcement Date 04/05/22 03/05/23 01/05/24 29/04/25 05/05/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.9x2.45x9.28x-.--% 8.56B
23.01x12.97x19.21x0.35% 5,269B
46.91x19.19x28.24x0.62% 2,010B
22.23x10.88x14.73x1.13% 1,913B
11.86x7.16x8.66x0.06% 972B
82.11x14.84x55.78x-.--% 767B
4.06x2.44x2.94x0.27% 730B
-42.29x8.15x22.71x-.--% 492B
211.6x46.53x94.62x-.--% 286B
32.99x11.96x22.18x2.05% 256B
Average 41.34x 13.66x 27.84x 0.45% 1,270B
Weighted average by Cap. 30.22x 13.25x 22.32x 0.47%

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.