QCOM · QUALCOMM Incorporated
$189.392026-07-21Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$0
-103.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($101 · $296) Analysts Range ($120 · $300) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $35.8B | — | 25.4% | 2.2% | $8.9B | $2.0B | $10.9B | 10.2% | — | 17.0% | $52.3B | $6.75 | — |
| 2025.Q1 | $39.0B | 8.8% | 30.2% | 4.8% | $11.2B | −$664MM | $10.5B | 9.7% | — | 21.1% | $53.6B | $9.46 | — |
| 2025.Q2 | $39.0B | 0.0% | 30.2% | 5.2% | $11.2B | −$1.9B | $9.3B | 11.6% | — | 20.5% | $55.0B | $9.46 | — |
| 2026.Q1 | $44.3B | 13.7% | 32.6% | 45.0% | $7.9B | −$2.6B | $5.4B | 10.0% | — | 14.7% | $53.0B | $5.17 | — |
| 2026.Q2 | $44.5B | 0.5% | 29.8% | 15.2% | $11.3B | −$2.7B | $8.5B | 11.2% | — | 20.0% | $59.7B | $9.26 | 15.3 |
| italics below = DCF projection · 10yr Rev CAGR: 6% |
| 2027.Q2 | $43.2B | +-2.8% | 33.0% | 15.7% | $12.1B | $0MM | $12.1B | 11.0% | $10.9B | 20.2% | $59.7B | $9.62 | 19.7 |
| 2028.Q2 | $47.1B | +8.8% | 33.0% | 16.2% | $13.0B | −$410MM | $12.6B | 10.7% | $10.3B | 21.7% | $60.1B | $10.39 | 18.2 |
| 2029.Q2 | $53.7B | +14.0% | 34.6% | 16.6% | $15.5B | −$1.3B | $14.2B | 10.5% | $10.4B | 25.5% | $61.4B | $12.36 | 15.3 |
| 2030.Q2 | $58.3B | +8.6% | 34.6% | 17.1% | $16.7B | $0MM | $16.7B | 10.3% | $11.2B | 27.2% | $61.4B | $13.34 | 14.2 |
| 2031.Q2 | $62.1B | +6.5% | 34.6% | 17.6% | $17.7B | −$299.9B | −$282.2B | 10.0% | −$171.3B | 8.4% | $361.3B | $14.13 | 13.4 |
|
| Term. Yr+ | $82.8B | 4.1% | 31.8% | 20.0% | $21.0B | −$10.0B | $11.0B | 8.6% | $95.1B | 8.6% | — | — | — |
Active scenario IV: $0 (-103.9% vs market)