What is Qorvo, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Qorvo, Inc.'s reported free cash flow gives $86.82 per share. The share price was $117.97 on September 25, 2026, 36% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -6.5% | 10.0% | $53.99 | -54% |
| Base | -1.5% | 9.0% | $86.82 | -26% |
| Bull | 3.5% | 8.0% | $152.16 | +29% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $109.76 | $116.59 | $124.94 | $135.37 | $148.79 |
| 8.0% | $92.77 | $97.20 | $102.44 | $108.72 | $116.40 |
| 9.0% | $80.30 | $83.33 | $86.82 | $90.90 | $95.71 |
| 10.0% | $70.74 | $72.89 | $75.33 | $78.12 | $81.34 |
| 11.0% | $63.18 | $64.76 | $66.52 | $68.51 | $70.76 |
Where the presets come from
Base: years 1 to 5 grow at Qorvo, Inc.'s revenue growth rate over the last 5 fiscal years (-1.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions