|
Qorvo, Inc. (QRVO) Valoración de DCF
US | Technology | Semiconductors | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Qorvo, Inc. (QRVO) Bundle
¡Obtenga dominio sobre su análisis de valoración Qorvo, Inc. (QRVO) con nuestra calculadora DCF de última generación! Esta plantilla de Excel viene precargada con datos reales de QRVO, lo que le permite ajustar los pronósticos y los supuestos para determinar con precisión el valor intrínseco de Qorvo, Inc.
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 | 3,239.1 | 4,015.3 | 4,645.7 | 3,569.4 | 3,769.5 | 3,977.8 | 4,197.6 | 4,429.5 | 4,674.2 | 4,932.5 |
| Revenue Growth, % | 0 | 23.96 | 15.7 | -23.17 | 5.61 | 5.53 | 5.53 | 5.53 | 5.53 | 5.53 |
| EBITDA | 924.4 | 1,338.7 | 1,605.8 | 531.9 | 463.7 | 983.7 | 1,038.0 | 1,095.4 | 1,155.9 | 1,219.8 |
| EBITDA, % | 28.54 | 33.34 | 34.57 | 14.9 | 12.3 | 24.73 | 24.73 | 24.73 | 24.73 | 24.73 |
| Depreciation | 468.9 | 456.1 | 361.4 | 338.8 | 320.9 | 410.7 | 433.4 | 457.3 | 482.6 | 509.3 |
| Depreciation, % | 14.48 | 11.36 | 7.78 | 9.49 | 8.51 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 |
| EBIT | 455.5 | 882.6 | 1,244.4 | 193.1 | 142.8 | 573.0 | 604.7 | 638.1 | 673.3 | 710.5 |
| EBIT, % | 14.06 | 21.98 | 26.79 | 5.41 | 3.79 | 14.41 | 14.41 | 14.41 | 14.41 | 14.41 |
| Total Cash | 714.9 | 1,397.9 | 972.6 | 808.8 | 1,029.3 | 1,016.6 | 1,072.8 | 1,132.0 | 1,194.6 | 1,260.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 387.6 | 488.3 | 601.0 | 331.1 | 427.4 | 458.8 | 484.2 | 510.9 | 539.2 | 569.0 |
| Account Receivables, % | 11.97 | 12.16 | 12.94 | 9.27 | 11.34 | 11.54 | 11.54 | 11.54 | 11.54 | 11.54 |
| Inventories | 517.2 | 507.8 | 755.7 | 796.6 | 710.6 | 684.6 | 722.4 | 762.3 | 804.4 | 848.9 |
| Inventories, % | 15.97 | 12.65 | 16.27 | 22.32 | 18.85 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 |
| Accounts Payable | 247.0 | 313.9 | 327.9 | 210.7 | 253.0 | 279.3 | 294.8 | 311.1 | 328.3 | 346.4 |
| Accounts Payable, % | 7.62 | 7.82 | 7.06 | 5.9 | 6.71 | 7.02 | 7.02 | 7.02 | 7.02 | 7.02 |
| Capital Expenditure | -164.1 | -187.0 | -213.5 | -159.0 | -127.2 | -176.2 | -185.9 | -196.2 | -207.0 | -218.5 |
| Capital Expenditure, % | -5.07 | -4.66 | -4.59 | -4.45 | -3.38 | -4.43 | -4.43 | -4.43 | -4.43 | -4.43 |
| Tax Rate, % | 195.6 | 195.6 | 195.6 | 195.6 | 195.6 | 195.6 | 195.6 | 195.6 | 195.6 | 195.6 |
| EBITAT | 385.4 | 801.9 | 1,088.8 | 159.8 | -136.5 | 396.2 | 418.1 | 441.2 | 465.6 | 491.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 32.4 | 1,046.7 | 890.0 | 451.6 | 89.2 | 651.6 | 617.8 | 652.0 | 688.0 | 726.0 |
| WACC, % | 9.09 | 9.14 | 9.11 | 9.07 | 8.34 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,583.8 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 755 | |||||||||
| Terminal Value | 15,247 | |||||||||
| Present Terminal Value | 9,931 | |||||||||
| Enterprise Value | 12,515 | |||||||||
| Net Debt | 959 | |||||||||
| Equity Value | 11,557 | |||||||||
| Diluted Shares Outstanding, MM | 98 | |||||||||
| Equity Value Per Share | 118.46 |
What You Will Get
- Comprehensive QRVO 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 Qorvo’s potential future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Real-Life QRVO Data: Pre-filled with Qorvo’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Qorvo data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Qorvo’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Qorvo, Inc. (QRVO)?
- Accuracy: Utilizes real Qorvo financial data to ensure precision.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive interface designed for users at all levels of financial expertise.
Who Should Use This Product?
- Finance Students: Discover valuation techniques and apply them using real data specific to Qorvo, Inc. (QRVO).
- Academics: Integrate professional models related to Qorvo, Inc. (QRVO) into your coursework or research initiatives.
- Investors: Evaluate your own assumptions and analyze valuation outcomes for Qorvo, Inc. (QRVO) stock.
- Analysts: Enhance your efficiency with a pre-built, customizable DCF model tailored for Qorvo, Inc. (QRVO).
- Small Business Owners: Understand the analysis methods used for large public companies like Qorvo, Inc. (QRVO).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Qorvo, Inc. (QRVO) 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 Qorvo, Inc. (QRVO).
- 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.