|
QUALCOMM Incorporated (QCOM) DCF Valuation
US | Technology | Semiconductors | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
QUALCOMM Incorporated (QCOM) Bundle
Evaluate QUALCOMM Incorporated's financial outlook like an expert! This (QCOM) DCF Calculator comes with pre-filled financial data and offers total flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your predictions.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23,531.0 | 33,566.0 | 44,200.0 | 35,820.0 | 38,962.0 | 45,209.5 | 52,458.7 | 60,870.3 | 70,630.8 | 81,956.2 |
| Revenue Growth, % | 0 | 42.65 | 31.68 | -18.96 | 8.77 | 16.03 | 16.03 | 16.03 | 16.03 | 16.03 |
| EBITDA | 7,620.0 | 11,371.0 | 16,563.0 | 10,459.0 | 12,739.0 | 14,975.8 | 17,377.1 | 20,163.5 | 23,396.7 | 27,148.3 |
| EBITDA, % | 32.38 | 33.88 | 37.47 | 29.2 | 32.7 | 33.13 | 33.13 | 33.13 | 33.13 | 33.13 |
| Depreciation | 1,393.0 | 1,582.0 | 1,762.0 | 1,809.0 | 1,706.0 | 2,174.4 | 2,523.1 | 2,927.7 | 3,397.1 | 3,941.8 |
| Depreciation, % | 5.92 | 4.71 | 3.99 | 5.05 | 4.38 | 4.81 | 4.81 | 4.81 | 4.81 | 4.81 |
| EBIT | 6,227.0 | 9,789.0 | 14,801.0 | 8,650.0 | 11,033.0 | 12,801.4 | 14,854.1 | 17,235.9 | 19,999.6 | 23,206.5 |
| EBIT, % | 26.46 | 29.16 | 33.49 | 24.15 | 28.32 | 28.32 | 28.32 | 28.32 | 28.32 | 28.32 |
| Total Cash | 11,214.0 | 12,414.0 | 6,382.0 | 11,324.0 | 13,300.0 | 14,903.6 | 17,293.4 | 20,066.3 | 23,283.9 | 27,017.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,003.0 | 3,579.0 | 5,643.0 | 3,183.0 | 3,929.0 | 5,371.9 | 6,233.3 | 7,232.8 | 8,392.5 | 9,738.3 |
| Account Receivables, % | 17.01 | 10.66 | 12.77 | 8.89 | 10.08 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 |
| Inventories | 2,598.0 | 3,228.0 | 6,341.0 | 6,422.0 | 6,423.0 | 6,276.7 | 7,283.1 | 8,450.9 | 9,806.0 | 11,378.4 |
| Inventories, % | 11.04 | 9.62 | 14.35 | 17.93 | 16.49 | 13.88 | 13.88 | 13.88 | 13.88 | 13.88 |
| Accounts Payable | 2,248.0 | 2,750.0 | 3,796.0 | 1,912.0 | 2,584.0 | 3,463.4 | 4,018.8 | 4,663.2 | 5,410.9 | 6,278.6 |
| Accounts Payable, % | 9.55 | 8.19 | 8.59 | 5.34 | 6.63 | 7.66 | 7.66 | 7.66 | 7.66 | 7.66 |
| Capital Expenditure | -1,407.0 | -1,888.0 | -2,262.0 | -1,450.0 | -1,041.0 | -2,119.6 | -2,459.4 | -2,853.8 | -3,311.4 | -3,842.4 |
| Capital Expenditure, % | -5.98 | -5.62 | -5.12 | -4.05 | -2.67 | -4.69 | -4.69 | -4.69 | -4.69 | -4.69 |
| Tax Rate, % | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 | 1.88 |
| EBITAT | 5,659.7 | 8,616.1 | 12,766.1 | 8,404.8 | 10,825.9 | 11,788.8 | 13,679.1 | 15,872.5 | 18,417.6 | 21,370.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,292.7 | 8,606.1 | 8,135.1 | 9,258.8 | 11,415.9 | 11,426.5 | 12,430.2 | 14,423.4 | 16,736.2 | 19,419.8 |
| WACC, % | 10.05 | 10.04 | 10.03 | 10.07 | 10.08 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 54,904.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 20,002 | |||||||||
| Terminal Value | 283,594 | |||||||||
| Present Terminal Value | 175,664 | |||||||||
| Enterprise Value | 230,569 | |||||||||
| Net Debt | 6,785 | |||||||||
| Equity Value | 223,784 | |||||||||
| Diluted Shares Outstanding, MM | 1,130 | |||||||||
| Equity Value Per Share | 198.04 |
What You Will Get
- Real QCOM Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess QUALCOMM’s future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Qualcomm Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Adjustable Forecast Parameters: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Suitable for All Skill Levels: An easy-to-navigate design tailored for investors, CFOs, and consultants alike.
How It Functions
- Download the Template: Gain immediate access to the Excel-based QCOM DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates QUALCOMM’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate updates to QUALCOMM’s valuation as you make changes.
- Preloaded Data: Comes with QUALCOMM’s actual financial metrics for swift assessments.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio management focused on QUALCOMM (QCOM).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation analysis and insights for clients interested in QUALCOMM (QCOM) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to QUALCOMM (QCOM).
- Tech Enthusiasts: Gain insights into the market valuation of technology companies like QUALCOMM (QCOM).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Qualcomm historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Qualcomm.
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.