Suspension of trading

Valuation Qorvo

Stocks

Delayed Nasdaq 06:00:00 03/10/26 am AEST			5-day change	1st Jan Change
114.17 ^USD	+1.75%		0.00%	+35.10%

17/09	Qorvo Insider Sold Shares Worth $560,666, According to a Recent SEC Filing	MT
16/09	US Equity Markets End Lower as 10-Year Treasury Yield Climbs to Highest Since 2007, Oil Jumps	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	20,670	13,972	9,750	11,087	6,678	7,171
Change	-	-32.4%	-30.22%	13.71%	-39.77%	7.38%
Enterprise Value (EV) ¹	21,085	15,124	11,077	12,112	7,268	7,558
Change	-	-28.27%	-26.76%	9.34%	-39.99%	3.99%
P/E	28.9x	13.9x	97.6x	-159x	123x	21.4x
PBR	4.44x	3.01x	2.47x	3.09x	1.96x	2.03x
PEG	-	0.3x	-1.1x	1x	-1x	0x
Capitalization / Revenue	5.15x	3.01x	2.73x	2.94x	1.8x	1.95x
EV / Revenue	5.25x	3.26x	3.1x	3.21x	1.95x	2.05x
EV / EBITDA	15.1x	9.1x	16.5x	16.5x	10.8x	9.29x
EV / EBIT	22.5x	11.6x	33.5x	29.2x	19.3x	13.7x
EV / FCF	22.5x	24.9x	19x	21.1x	9.78x	13.6x
FCF Yield	4.43%	4.02%	5.26%	4.73%	10.2%	7.37%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	6.32	9.26	1	-0.7208	0.58	3.62
Distribution rate	-	-	-	-	-	-
Net sales ¹	4,015	4,646	3,569	3,770	3,719	3,679
EBITDA ¹	1,393	1,661	669.4	735.7	673	813.7
EBIT ¹	936.6	1,300	330.6	414.8	376.1	551.3
Net income ¹	733.6	1,033	103.2	-70.32	55.62	339
Net Debt ¹	414.2	1,151	1,327	1,025	589.9	387.2
Reference price ²	182.50	128.86	97.61	114.83	71.50	77.35
Nbr of stocks (in thousands)	113,263	108,432	99,889	96,548	93,397	92,706
Announcement Date	24/5/21	20/5/22	19/5/23	20/5/24	19/5/25	8/5/26

¹USD in Million²USD

Estimates