Qorvo, Inc. (QRVO) DCF Valuation

Qorvo, Inc. (QRVO) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Qorvo, Inc. (QRVO) 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:

Gain mastery over your Qorvo, Inc. (QRVO) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with real QRVO data, enabling you to adjust forecasts and assumptions to accurately determine Qorvo, Inc.'s intrinsic value.


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
Account Receivables, % 11.97 12.16 12.94 9.27 11.34
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, % 9.76 9.82 9.79 9.74 8.92 9.61 9.61 9.61 9.61 9.61
PV UFCF
SUM PV UFCF 2,539.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 755
Terminal Value 13,469
Present Terminal Value 8,515
Enterprise Value 11,054
Net Debt 959
Equity Value 10,096
Diluted Shares Outstanding, MM 98
Equity Value Per Share 103.48

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

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Qorvo data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Qorvo’s intrinsic value.
  5. 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.

No products were found matching.