investorscraft@gmail.com

Intrinsic Value of Qorvo, Inc. (QRVO)

Previous Close$88.23
Intrinsic Value
Upside potential
Previous Close
$88.23

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 provider of radio frequency (RF) solutions and semiconductor technologies, serving high-growth markets such as 5G infrastructure, smartphones, IoT, and defense applications. The company operates at the intersection of connectivity and power efficiency, offering integrated circuits, power amplifiers, and advanced filtering solutions. Its core revenue model hinges on design wins in flagship mobile devices, infrastructure deployments, and aerospace/defense contracts, positioning it as a critical enabler of next-generation wireless technologies. Qorvo competes in a concentrated semiconductor sector dominated by players like Skyworks and Broadcom, differentiating itself through its broad portfolio and strong relationships with tier-1 OEMs. The company’s market position is reinforced by its expertise in compound semiconductors (GaAs, GaN) and RF front-end modules, which are essential for 5G and Wi-Fi 6/6E adoption. While cyclical demand in smartphones presents volatility, Qorvo’s diversification into automotive and industrial markets provides stability. Its technological leadership in BAW filters and power management ICs creates barriers to entry, though pricing pressures and inventory adjustments remain sector-wide challenges.

Revenue Profitability And Efficiency

Qorvo reported FY2025 revenue of $3.72 billion, with net income of $55.6 million, reflecting margin pressures from elevated R&D and supply chain costs. Diluted EPS stood at $0.58, impacted by cyclical demand softness in consumer electronics. Operating cash flow of $622 million underscores solid cash conversion, while capital expenditures of $138 million indicate disciplined reinvestment. Gross margins likely faced headwinds from product mix shifts and underutilization charges.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by near-term inventory corrections in smartphone markets, though its infrastructure and defense segments provide resilience. ROIC metrics are influenced by high semiconductor R&D intensity. Free cash flow generation remains robust ($485 million after capex), supporting debt reduction and strategic investments in GaN and ultra-wideband technologies.

Balance Sheet And Financial Health

Qorvo maintains a solid liquidity position with $1.02 billion in cash against $1.55 billion of total debt. The net debt position is manageable given strong operating cash flows. The balance sheet reflects typical semiconductor capital structure with moderate leverage, though inventory levels warrant monitoring given sector-wide corrections. No dividends are paid, preserving flexibility for R&D and M&A.

Growth Trends And Dividend Policy

Growth is driven by 5G adoption, content gains in premium smartphones, and defense/aerospace demand. The company has no dividend policy, prioritizing share repurchases and organic investment. Near-term growth may be muted by macroeconomic softness, but design win momentum in automotive radar and IoT positions it for cyclical recovery. Long-term CAGR aligns with 5G infrastructure buildouts and AI-driven RF complexity increases.

Valuation And Market Expectations

Current valuation reflects expectations of cyclical recovery in H2 FY2025, with multiples pricing in margin expansion potential. Market sentiment balances Qorvo’s technology leadership against smartphone exposure. EV/EBITDA likely incorporates premium for GaN/IP portfolio, though trading multiples remain below peak levels seen during 5G rollout peaks.

Strategic Advantages And Outlook

Qorvo’s strategic advantages include its BAW filter monopoly, GaN-on-SiC leadership for defense, and system-level integration capabilities. The outlook hinges on 5G infrastructure spending rebound and content growth in flagship handsets. Risks include inventory digestion cycles and geopolitical supply chain constraints, while opportunities lie in automotive electrification and defense modernization programs.

Sources

Company 10-K filings, investor presentations

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