Fair value (multi-method)
Four independent methods triangulate what QRVO is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$17.36
Method range
$16.32 – $184.88
median $53.11
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $17.36 | -82.34% |
| Exit multiple | $184.88 | +88.12% |
| Analyst target | $88.86 | -9.58% |
| Graham number | $16.32 | -83.39% |
- Forward DCF$17.36
- Exit multiple$184.88
- Analyst target$88.86
- Graham number$16.32
Stock price
$98.28
FCF / share (TTM)
$2.78
3Y FCF CAGR
-0.8%
Fair value @ hist. growth
$24.87
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
19.0%
per year over your projection horizon
Margin of safety -295.2% vs hist-growth DCF
Historical 3Y CAGR
-0.8%
Your model implies
19.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -1% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.7% | 16.0% | 15.4% | 14.8% | 14.1% | 13.4% |
| 10.7% | 18.0% | 17.5% | 16.9% | 16.3% | 15.7% |
| 11.7% | 19.9% | 19.4% | 19.0% | 18.4% | 17.9% |
| 12.7% | 21.7% | 21.3% | 20.9% | 20.4% | 19.9% |
| 13.7% | 23.5% | 23.1% | 22.7% | 22.3% | 21.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$330M
Total debt − cash
Beta
1.43
Vs market benchmark
Frequently asked questions
Qorvo (QRVO) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation