QUALCOMM Incorporated (QCOM) DCF Valuation

QUALCOMM Incorporated (QCOM) DCF Valuation
  • ✓ 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

QUALCOMM Incorporated (QCOM) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

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
Account Receivables, % 17.01 10.66 12.77 8.89 10.08
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

  1. Download the Template: Gain immediate access to the Excel-based QCOM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates QUALCOMM’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. 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.

No products were found matching.