As of 2024-12-15, the Intrinsic Value of Qualcomm Inc (QCOM) is
165.30 USD. This Qualcomm valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 158.53 USD, the upside of Qualcomm Inc is
4.30%.
The range of the Intrinsic Value is 121.34 - 264.67 USD
165.30 USD
Intrinsic Value
Qualcomm Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.34 - 264.67 |
165.30 |
4.3% |
| DCF (Growth 10y) |
147.36 - 306.50 |
196.70 |
24.1% |
| DCF (EBITDA 5y) |
178.35 - 256.18 |
217.86 |
37.4% |
| DCF (EBITDA 10y) |
194.16 - 295.84 |
242.44 |
52.9% |
| Fair Value |
228.22 - 228.22 |
228.22 |
43.96% |
| P/E |
249.66 - 343.24 |
301.52 |
90.2% |
| EV/EBITDA |
150.98 - 238.29 |
197.60 |
24.6% |
| EPV |
69.90 - 95.99 |
82.95 |
-47.7% |
| DDM - Stable |
65.62 - 187.92 |
126.77 |
-20.0% |
| DDM - Multi |
99.54 - 217.79 |
136.24 |
-14.1% |
Qualcomm Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
176,126.83 |
| Beta |
1.84 |
| Outstanding shares (mil) |
1,111.00 |
| Enterprise Value (mil) |
182,911.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.06% |
| Cost of Debt |
5.00% |
| WACC |
10.56% |