investorscraft@gmail.com

Intrinsic ValueQorvo, Inc. (0KSJ.L)

Previous Close£77.76
Intrinsic Value
Upside potential
Previous Close
£77.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Qorvo, Inc. is a leading semiconductor company specializing in advanced RF and power management solutions for wireless, wired, and power markets. The company operates through two key segments: Mobile Products, which serves smartphones, wearables, and other consumer electronics, and Infrastructure and Defense Products, catering to cellular base stations, defense applications, and industrial markets. Qorvo’s product portfolio includes RF power management ICs, ultra-wideband (UWB) SoCs, MEMS sensors, and GaN amplifiers, positioning it as a critical enabler of 5G, IoT, and automotive connectivity. The company’s competitive edge lies in its vertically integrated manufacturing capabilities and strong relationships with OEMs and ODMs, allowing it to deliver high-performance, energy-efficient solutions. Qorvo competes in a dynamic semiconductor landscape dominated by players like Skyworks and Broadcom, but its focus on innovation in RF and power efficiency helps maintain its market share. Its strategic emphasis on emerging technologies like UWB and SiC products for electric vehicles and renewable energy further diversifies its revenue streams and strengthens its long-term growth prospects.

Revenue Profitability And Efficiency

Qorvo reported revenue of $3.72 billion for the fiscal year ending March 2025, with net income of $55.6 million, reflecting a net margin of approximately 1.5%. Operating cash flow stood at $622.2 million, indicating solid cash generation despite modest profitability. Capital expenditures of $137.6 million suggest ongoing investments in production capacity and R&D to sustain technological leadership in RF and power semiconductors.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.58 underscores its earnings power, though margins remain pressured by competitive and cyclical industry dynamics. Qorvo’s ability to generate strong operating cash flow relative to net income highlights efficient working capital management, but its capital efficiency is tempered by the capital-intensive nature of semiconductor manufacturing and R&D demands.

Balance Sheet And Financial Health

Qorvo maintains a robust balance sheet with $1.02 billion in cash and equivalents, providing liquidity against $1.55 billion in total debt. The company’s net debt position is manageable, supported by healthy operating cash flows. Its financial health is further reinforced by a lack of dividend obligations, allowing flexibility for reinvestment or debt reduction.

Growth Trends And Dividend Policy

Qorvo’s growth is tied to secular trends in 5G, IoT, and automotive electrification, though near-term revenue growth may be cyclical. The company does not pay dividends, opting to reinvest cash flows into innovation and market expansion. Its focus on high-growth areas like UWB and SiC products suggests potential for long-term top-line expansion, albeit with variability tied to end-market demand.

Valuation And Market Expectations

With a market capitalization of $6.89 billion and a beta of 1.38, Qorvo is viewed as a moderately volatile play on semiconductor growth. Investors likely price in expectations of cyclical recovery and market share gains in RF and power solutions, though valuation multiples reflect uncertainty around margin expansion and competitive pressures.

Strategic Advantages And Outlook

Qorvo’s strategic advantages include its RF expertise, diversified product portfolio, and strong OEM relationships. The outlook hinges on execution in high-growth markets like automotive and renewable energy, as well as margin improvement through operational efficiency. Macroeconomic headwinds and semiconductor cyclicality pose risks, but its technological leadership positions it well for long-term success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount