QRVO
Qorvo Inc
Price:  
98.43 
USD
Volume:  
1,096,327.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Qorvo Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Qorvo Inc (QRVO) is 74.35 USD. This Qorvo valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.43 USD, the upside of Qorvo Inc is %.

The range of the Intrinsic Value is 51.98 - 126.38 USD

98.43 USD
Stock Price
74.35 USD
Intrinsic Value
Intrinsic Value Details

Qorvo Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.98 - 126.38 74.35 -24.5%
DCF (Growth 10y) 67.67 - 153.13 93.59 -4.9%
DCF (EBITDA 5y) 77.95 - 122.29 91.40 -7.1%
DCF (EBITDA 10y) 88.91 - 143.80 106.78 8.5%
Fair Value -7.77 - -7.77 -7.77 -107.89%
P/E (14.10) - 56.40 16.06 -83.7%
EV/EBITDA 39.04 - 128.51 83.66 -15.0%
EPV 68.66 - 91.93 80.29 -18.4%
DDM - Stable (5.61) - (14.95) (10.28) -110.4%
DDM - Multi 35.19 - 74.68 48.04 -51.2%

Qorvo Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,503.42
Beta 1.56
Outstanding shares (mil) 96.55
Enterprise Value (mil) 10,462.17
Market risk premium 4.60%
Cost of Equity 10.73%
Cost of Debt 4.89%
WACC 9.59%