QCOM · QUALCOMM Incorporated
$126.802026-05-17Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$307
+141.9% vs market
Base · active
$187
+47.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($179 · $307) Analysts Range ($132 · $200) 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 |
|---|
| 2022.Q1 | $33.6B | — | 35.0% | 13.4% | $10.2B | −$6.8B | $3.4B | 7.2% | — | 27.8% | $36.5B | $8.38 | — |
| 2023.Q1 | $44.2B | 31.7% | 43.0% | 12.2% | $16.7B | −$12.6B | $4.1B | 9.3% | — | 38.1% | $51.2B | $11.99 | — |
| 2024.Q1 | $35.8B | -19.0% | 26.1% | 2.0% | $9.2B | −$709MM | $8.4B | 10.0% | — | 17.8% | $52.0B | $6.70 | — |
| 2025.Q1 | $39.0B | 8.8% | 31.0% | 4.8% | $11.5B | −$1.2B | $10.3B | 9.7% | — | 21.9% | $52.9B | $9.40 | — |
| 2026.Q1 | $44.9B | 15.2% | 32.5% | 45.0% | $8.0B | −$3.1B | $4.9B | 10.0% | — | 15.3% | $52.2B | $4.97 | 9.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.1% |
| 2027.Q1 | $43.9B | +-2.3% | 33.9% | 42.5% | $8.6B | $0MM | $8.6B | 9.5% | $7.8B | 16.4% | $52.2B | $6.61 | 19.2 |
| 2028.Q1 | $44.9B | +2.4% | 32.8% | 40.0% | $8.8B | −$71MM | $8.8B | 9.4% | $7.3B | 16.9% | $52.3B | $6.84 | 18.5 |
| 2029.Q1 | $48.5B | +7.9% | 31.1% | 37.5% | $9.4B | −$453MM | $9.0B | 9.3% | $6.8B | 17.9% | $52.8B | $7.28 | 17.4 |
| 2030.Q1 | $51.3B | +5.8% | 31.1% | 35.0% | $10.4B | $0MM | $10.4B | 9.3% | $7.2B | 19.7% | $52.8B | $8.02 | 15.8 |
| 2031.Q1 | $53.9B | +5.0% | 31.1% | 32.5% | $11.3B | $0MM | $11.3B | 9.2% | $7.2B | 21.5% | $52.8B | $8.75 | 14.5 |
|
| Term. Yr+ | $69.9B | 4.1% | 32.6% | 20.0% | $18.2B | −$4.2B | $14.0B | 8.6% | $129.9B | 17.7% | — | — | — |
Active scenario IV: $187 (+47.5% vs market)