As of 2024-12-13, the Intrinsic Value of Qorvo Inc (QRVO) is
70.45 USD. This Qorvo valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.64 USD, the upside of Qorvo Inc is
1.20%.
The range of the Intrinsic Value is 48.90 - 120.12 USD
70.45 USD
Intrinsic Value
Qorvo Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.90 - 120.12 |
70.45 |
1.2% |
| DCF (Growth 10y) |
66.06 - 151.22 |
92.05 |
32.2% |
| DCF (EBITDA 5y) |
72.63 - 115.39 |
79.57 |
14.3% |
| DCF (EBITDA 10y) |
88.09 - 145.72 |
100.88 |
44.9% |
| Fair Value |
-15.93 - -15.93 |
-15.93 |
-122.88% |
| P/E |
(28.27) - 58.53 |
8.14 |
-88.3% |
| EV/EBITDA |
44.92 - 150.48 |
81.95 |
17.7% |
| EPV |
62.20 - 85.30 |
73.75 |
5.9% |
| DDM - Stable |
(9.71) - (25.48) |
(17.60) |
-125.3% |
| DDM - Multi |
32.79 - 68.66 |
44.58 |
-36.0% |
Qorvo Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,583.07 |
| Beta |
2.09 |
| Outstanding shares (mil) |
94.53 |
| Enterprise Value (mil) |
7,448.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.02% |
| Cost of Debt |
4.39% |
| WACC |
10.07% |