Valuation Qorvo

Stocks

Market Closed - Nasdaq 04:00:00 03/10/2026 HKT			5-day change	1st Jan Change
114.17 ^USD	+1.75%		0.00%	+35.10%

09-17	Qorvo Insider Sold Shares Worth $560,666, According to a Recent SEC Filing	MT
09-16	US Equity Markets End Lower as 10-Year Treasury Yield Climbs to Highest Since 2007, Oil Jumps	MT

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	9,988	9,431	9,282
Change	-	-26.97%	5.62%	-37.92%	4.09%	33.16%	-5.58%	-1.58%
P/E	13.9x	97.6x	-159x	121x	21.4x	24.2x	20x	21.4x
PBR	3.16x	2.58x	3.15x	1.99x	2.03x	2.44x	2.12x	2.69x
PEG	-	-1.1x	1x	-1x	0x	0.8x	1x	-3.21x
Capitalization / Revenue	3.01x	2.73x	2.94x	1.8x	1.95x	2.88x	2.76x	2.66x
EV / Revenue	3.24x	3.08x	3.08x	1.94x	2.04x	2.86x	2.58x	2.45x
EV / EBITDA	8.54x	11.4x	12.9x	8.97x	7.9x	10.8x	11x	10.2x
EV / EBIT	9.7x	14.6x	16.3x	11.3x	9.39x	12.1x	10.8x	9.38x
EV / FCF	18x	16.1x	16.4x	14.9x	11x	16.2x	14.7x	14.1x
FCF Yield	5.55%	6.23%	6.08%	6.73%	9.06%	6.18%	6.81%	7.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	9.26	1	-0.72	0.59	3.62	4.727	5.722	5.34
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,646	3,569	3,770	3,719	3,679	3,498	3,652	3,781
EBITDA ¹	1,763	960.9	902.9	803.3	950	925	860	908
EBIT ¹	1,552	754.4	709.9	640.1	798.6	824.7	873	990
Net income ¹	1,033	103.2	-70.32	55.62	339	445.2	521.5	585.3
Net Debt ¹	1,075	1,239	520	528	330.1	-84.26	-641.7	-790.2
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	4/5/22	3/5/23	1/5/24	29/4/25	5/5/26	-	-	-

¹USD in Million²

Estimates