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 10,072 - -
Change - -30.22% 13.71% -39.77% 7.38% 40.46% - -
Enterprise Value (EV) 1 15,047 10,990 11,607 7,206 7,501 10,094 9,690 9,433
Change - -26.97% 5.62% -37.92% 4.09% 34.57% -4% -2.66%
P/E 13.9x 97.6x -159x 121x 21.4x 23.5x 19.1x 18.5x
PBR 3.16x 2.58x 3.15x 1.99x 2.03x 2.53x 2.35x 2.4x
PEG - -1.1x 1x -1x 0x 0.7x 0.8x 5.67x
Capitalization / Revenue 3.01x 2.73x 2.94x 1.8x 1.95x 2.88x 2.78x 2.64x
EV / Revenue 3.24x 3.08x 3.08x 1.94x 2.04x 2.88x 2.68x 2.47x
EV / EBITDA 8.54x 11.4x 12.9x 8.97x 7.9x 10.9x 11.3x 10.6x
EV / EBIT 9.7x 14.6x 16.3x 11.3x 9.39x 12.2x 11.5x 9.73x
EV / FCF 18x 16.1x 16.4x 14.9x 11x 16.3x 14.1x 13.8x
FCF Yield 5.55% 6.23% 6.08% 6.73% 9.06% 6.15% 7.08% 7.23%
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 77.35 114.17 114.17 114.17
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.($)
23.53x2.88x10.91x-.--% 10.07B
23.43x13.34x20.12x0.32% 5,649B
23.23x11.42x15.48x1.08% 2,035B
38.4x16.23x23.84x0.73% 1,695B
14.63x8.98x10.8x0.05% 1,214B
110.52x20.07x76.37x-.--% 1,035B
5.22x3.39x4.09x0.19% 996B
-51.7x10.3x28.67x-.--% 627B
243.9x53.58x109.14x-.--% 328B
Average 47.91x 15.58x 33.27x 0.26% 1,510B
Weighted average by Cap. 31.64x 13.63x 24.70x 0.41%

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.