FMP

FMP

Enter

QCOM - QUALCOMM Incorporate...

photo-url-https://images.financialmodelingprep.com/symbol/QCOM.png

QUALCOMM Incorporated

QCOM

NASDAQ

QUALCOMM Incorporated engages in the development and commercialization of foundational technologies for the wireless industry worldwide. The company operates through three segments: Qualcomm CDMA Technologies (QCT); Qualcomm Technology Licensing (QTL); and Qualcomm Strategic Initiatives (QSI). The QCT segment develops and supplies integrated circuits and system software based on 3G/4G/5G and other technologies for use in wireless voice and data communications, networking, application processing, multimedia, and global positioning system products. The QTL segment grants licenses or provides rights to use portions of its intellectual property portfolio, which include various patent rights useful in the manufacture and sale of wireless products comprising products implementing CDMA2000, WCDMA,LTE and/or OFDMA-based 5G standards and their derivatives. The QSI segment invests in early-stage companies in various industries, including 5G, artificial intelligence, automotive, consumer, enterprise, cloud, and IoT, and investment for supporting the design and introduction of new products and services for voice and data communications, new industries, and applications. It also provides development, and other services and related products to the United States government agencies and their contractors. QUALCOMM Incorporated was incorpotared in 1985 and is headquartered in San Diego, California.

145.18 USD

0.08 (0.0551%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

23.53B

33.57B

44.2B

35.82B

38.96B

45.21B

52.46B

60.87B

70.63B

81.96B

Revenue %

-

42.65

31.68

-18.96

8.77

16.03

16.03

16.03

16.03

Ebitda

7.62B

11.37B

16.56B

10.46B

12.74B

14.98B

17.38B

20.16B

23.4B

27.15B

Ebitda %

32.38

33.88

37.47

29.2

32.7

33.13

33.13

33.13

33.13

Ebit

6.23B

9.79B

14.8B

8.65B

11.03B

12.8B

14.85B

17.24B

20B

23.21B

Ebit %

26.46

29.16

33.49

24.15

28.32

28.32

28.32

28.32

28.32

Depreciation

1.39B

1.58B

1.76B

1.81B

1.71B

2.17B

2.52B

2.93B

3.4B

3.94B

Depreciation %

5.92

4.71

3.99

5.05

4.38

4.81

4.81

4.81

4.81

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

11.21B

12.41B

6.38B

11.32B

13.3B

14.9B

17.29B

20.07B

23.28B

27.02B

Total Cash %

47.66

36.98

14.44

31.61

34.14

32.97

32.97

32.97

32.97

Receivables

4B

3.58B

5.64B

3.18B

3.93B

5.37B

6.23B

7.23B

8.39B

9.74B

Receivables %

17.01

10.66

12.77

8.89

10.08

11.88

11.88

11.88

11.88

Inventories

2.6B

3.23B

6.34B

6.42B

6.42B

6.28B

7.28B

8.45B

9.81B

11.38B

Inventories %

11.04

9.62

14.35

17.93

16.49

13.88

13.88

13.88

13.88

Payable

2.25B

2.75B

3.8B

1.91B

2.58B

3.46B

4.02B

4.66B

5.41B

6.28B

Payable %

9.55

8.19

8.59

5.34

6.63

7.66

7.66

7.66

7.66

Cap Ex

-1.41B

-1.89B

-2.26B

-1.45B

-1.04B

-2.12B

-2.46B

-2.85B

-3.31B

-3.84B

Cap Ex %

-5.98

-5.62

-5.12

-4.05

-2.67

-4.69

-4.69

-4.69

-4.69

Weighted Average Cost Of Capital

Price

145.18

Beta

Diluted Shares Outstanding

1.13B

Costof Debt

4.76

Tax Rate

After Tax Cost Of Debt

4.67

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

14.63B

Total Equity

164.05B

Total Capital

178.69B

Debt Weighting

8.19

Equity Weighting

91.81

Wacc

9.63

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

23.53B

33.57B

44.2B

35.82B

38.96B

45.21B

52.46B

60.87B

70.63B

81.96B

Ebitda

7.62B

11.37B

16.56B

10.46B

12.74B

14.98B

17.38B

20.16B

23.4B

27.15B

Ebit

6.23B

9.79B

14.8B

8.65B

11.03B

12.8B

14.85B

17.24B

20B

23.21B

Tax Rate

1.88

1.88

1.88

1.88

1.88

1.88

1.88

1.88

1.88

1.88

Ebiat

5.66B

8.62B

12.77B

8.4B

10.83B

11.79B

13.68B

15.87B

18.42B

21.37B

Depreciation

1.39B

1.58B

1.76B

1.81B

1.71B

2.17B

2.52B

2.93B

3.4B

3.94B

Receivables

4B

3.58B

5.64B

3.18B

3.93B

5.37B

6.23B

7.23B

8.39B

9.74B

Inventories

2.6B

3.23B

6.34B

6.42B

6.42B

6.28B

7.28B

8.45B

9.81B

11.38B

Payable

2.25B

2.75B

3.8B

1.91B

2.58B

3.46B

4.02B

4.66B

5.41B

6.28B

Cap Ex

-1.41B

-1.89B

-2.26B

-1.45B

-1.04B

-2.12B

-2.46B

-2.85B

-3.31B

-3.84B

Ufcf

1.29B

8.61B

8.14B

9.26B

11.42B

11.43B

12.43B

14.42B

16.74B

19.42B

Wacc

9.63

9.63

9.63

9.63

9.63

Pv Ufcf

10.42B

10.34B

10.95B

11.59B

12.26B

Sum Pv Ufcf

55.56B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.63

Free Cash Flow T1

20B

Terminal Value

301.67B

Present Terminal Value

190.49B

Intrinsic Value

Enterprise Value

246.06B

Net Debt

6.79B

Equity Value

239.27B

Diluted Shares Outstanding

1.13B

Equity Value Per Share

211.74

Projected DCF

211.74 0.314%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep