वैकल्पिक उत्पाद विश्लेषण
आपकी अनुमति से हम गोपनीयता-सीमित विश्लेषण का उपयोग करके समझते हैं कि कौन-सी शोध यात्राएँ उपयोगी हैं। हम विज्ञापन ट्रैकर या सत्र रिकॉर्डिंग नहीं चलाते। आप यह विकल्प प्राथमिकताओं में बदल सकते हैं। पढ़ें गोपनीयता नीति.
Sell. The report-date price exceeds Fair value, so investors should reduce or exit rather than rely on an unconfirmed earnings recovery.
The report was prepared at $174.09 on 2026-09-08. Fair value is $120.42 and Potential value is $204.66 as of 2026-09-09.3
The main risk is lower purchases by a large customer, which would directly reduce revenue from that customer. Three disclosed customers represented 21%, 20%, and 13% of FY2025 revenue.6
The clearest upside path is FY2027 revenue reaching the upper estimate range while margins and FY2025-scale cash generation remain durable.14
A demand recovery would be constructive if FY2027 revenue approaches the upper part of its estimate range and converts into stable margins and cash.1
Sell because Fair value is below the report-date price and earnings conversion remains unresolved.
A stronger demand outcome is possible if FY2027 revenue reaches the upper part of its dated estimate range. Stable margins and durable cash are unverified conditions; FY2027 adjusted EPS, reported operating margin, and FY2027 full-year free cash flow are the checkpoints.1
Sell because Fair value is below the report-date price and earnings conversion remains unresolved.
Nonreportable segments include its QGOV business and its Data Center business. QGOV provides development and other services and sells related products to U.S. government agencies and their contractors. Its Data Center business is developing and commercializing next-generation solutions for data centers.
QUALCOMM INC/DE develops innovations that are integrated into its product portfolio to expand the opportunity for wireless communications and enhance the value of its products and services. These innovations are expected to enable its customers to improve the performance or value of their existing services, offer these services more affordably and introduce revenue-generating broadband data services ahead of their competition.
The central stress is a customer-led sales shortfall that weakens cost absorption, margins, earnings, and free cash flow before a higher required return further reduces value.
Lower sales weaken cost absorption, margins, earnings, and cash. A higher required return would further reduce the value assigned to future cash.
Revenue below $41.66 billion by FY2027 would invalidate the recovery and lower earnings and free cash flow.1
वे पाँच घटनाक्रम जो हमारे निवेश तर्क को कमजोर करेंगे।
If breached, the supplied recovery would be invalidated. Flat or declining sales would then replace the recovery path, lowering the revenue base for earnings and free-cash-flow expectations.
वर्तमान:$44.81 billion mean for FY2027, as of 2026-09-09.
चेतावनी यदिBelow $41.66 billion for FY2027.
No structural moat is established. Strong cash generation is an outcome, not proof of switching costs, software lock-in, distribution power, installed-base advantage, or scale.
FY2025 free cash flow was $12.82 billion, but cash generation alone does not establish a durable competitive advantage.4
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Apply a terminal P/E to the dated forward path, then discount that future share value back to the analysis date.
None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.
The highlighted cell is Fair value when every assumption sits at its base level ($120.42). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $12.5B after modeled capex of $1.2B, with terminal value at 48.4% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The modal path is a mature cash generator moving through weakness before low-single-digit recovery. It fails if revenue or margin breaches the stated thresholds.
Revenue alone is insufficient. A credible beat requires adjusted EPS to confirm sales-to-earnings conversion, while reported operating income and free cash flow test whether gains reach profit and cash.
An inline result leaves the valuation gap and earnings-conversion question unresolved.
A miss would weaken sales, cost absorption, earnings, and cash generation.
FY2025 operating cash exceeded reported profit and supported substantial free cash flow, though one fiscal year does not establish future durability.5
FY2025 operating cash flow exceeded net income and supported $12.82 billion of free cash flow. Durability, not the reported level alone, determines whether this support persists.45
The lower share count can support per-share value, but it does not prove future reductions. Capital-return capacity should be re-underwritten if annual free cash flow falls below $8 billion.
FY2025 operating income was $12.36 billion and free cash flow was $12.82 billion. These outcomes do not establish the direction of return on invested capital.
WACC was 10.3079% as of 2026-09-09; the relationship to return on invested capital remains unknown.
FY2025 operating cash flow was $14.01 billion and free cash flow was $12.82 billion.
Sustained cash generation can fund shareholder returns without relying only on reported earnings.
| राजस्व | $9,94,70,00,000 |
|---|---|
| राजस्व की लागत | $4,67,00,00,000 |
| सकल लाभ | $5,27,70,00,000 |
| परिचालन व्यय | $3,65,10,00,000 |
| परिचालन आय | $1,62,60,00,000 |
| गैर-परिचालन मदें और कर | $37,60,00,000 |
| शुद्ध आय | $2,00,20,00,000 |
| कुल परिसंपत्तियाँ | $50,14,30,00,000 |
|---|---|
| नकद | $5,52,00,00,000 |
| चालू परिसंपत्तियाँ | $25,75,40,00,000 |
| कुल देनदारियाँ | $28,93,70,00,000 |
| चालू देनदारियाँ | $9,14,40,00,000 |
| शेयरधारकों की इक्विटी | $21,20,60,00,000 |
| शुद्ध आय | $10,14,20,00,000 |
|---|---|
| परिचालन नकदी प्रवाह | $14,49,60,00,000 |
| मूल्यह्रास और परिशोधन | $1,70,60,00,000 |
| शेयर-आधारित पारिश्रमिक | $2,64,80,00,000 |
| परिचालन नकद प्रवाह | $12,20,20,00,000 |
| परिचालन नकदी बहिर्वाह | $2,29,40,00,000 |
| उपलब्ध नकदी | $20,74,10,00,000 |
| आरंभिक नकदी | $8,52,70,00,000 |
| विनिमय दर प्रभाव | $1,20,00,000 |
| निवेश नकदी बहिर्वाह | $3,62,30,00,000 |
| Capex | $1,04,10,00,000 |
| अन्य निवेश गतिविधियाँ | $2,58,20,00,000 |
| वित्तपोषण नकदी बहिर्वाह | $9,26,90,00,000 |
| शेयर पुनर्खरीद | $4,12,10,00,000 |
| भुगतान किए गए लाभांश | $3,68,70,00,000 |
| शुद्ध ऋण चुकौती | $91,40,00,000 |
| अन्य वित्तपोषण गतिविधियाँ | $54,70,00,000 |
| अंतिम नकदी | $7,84,90,00,000 |
| निवेश नकदी प्रवाह | -$3,62,30,00,000 |
| वित्तपोषण नकदी प्रवाह | -$9,26,90,00,000 |
स्रोत: SEC EDGAR · दाखिल 2025-11-05 · SEC EDGAR
| परिचालन खंड के अनुसार राजस्व | राजस्व | हिस्सेदारी | वर्ष-दर-वर्ष |
|---|---|---|---|
| Qct | $33.2 अ॰ | 85.2% | 9.3% |
| Qtl | $5.6 अ॰ | 14.3% | 5% |
| Qsi | $1.8 क॰ | 0% | -35.7% |
2026-09-09 के विश्लेषण में उपयोग किया गया समय-बिंदु वित्तीय डेटा।
| अवधि | राजस्व | EBITDA | शुद्ध आय | परिचालन नकद प्रवाह | मुक्त नकद प्रवाह | Capex | मूल्यह्रास और परिशोधन | शेयर-आधारित पारिश्रमिक | शेयर पुनर्खरीद | भुगतान किए गए लाभांश | शुद्ध ऋण निर्गम | निवेश नकदी प्रवाह | वित्तपोषण नकदी प्रवाह | आरंभिक नकदी | अंतिम नकदी | नकद और निवेश | कुल ऋण | परिचालन मार्जिन | ROIC | WACC | ROIC−WACC अंतर |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-09-25 | $23.6 अ॰ | $8.2 अ॰ | $5.7 अ॰ | $7.6 अ॰ | $7.1 अ॰ | $53.9 क॰ | $1.4 अ॰ | $94.3 क॰ | $3.9 अ॰ | $3 अ॰ | — | -$3.5 अ॰ | -$5.8 अ॰ | — | $5.9 अ॰ | $18.6 अ॰ | $10 अ॰ | 27.6% | — | 7.1% | — |
| 2017-09-24 | $22.3 अ॰ | $5 अ॰ | $2.4 अ॰ | $5 अ॰ | $4.3 अ॰ | $69 क॰ | $1.5 अ॰ | $91.4 क॰ | $1.3 अ॰ | $3.3 अ॰ | — | $20.5 अ॰ | $5.6 अ॰ | $5.9 अ॰ | $37 अ॰ | $37.3 अ॰ | $19.4 अ॰ | 11.6% | — | 6.6% | — |
| 2018-09-30 | $22.6 अ॰ | $5.3 अ॰ | -$5 अ॰ | $3.9 अ॰ | $3.1 अ॰ | $78.4 क॰ | $1.6 अ॰ | $88.3 क॰ | $22.6 अ॰ | $3.5 अ॰ | — | $2.4 अ॰ | -$31.5 अ॰ | $37 अ॰ | $11.8 अ॰ | $12.1 अ॰ | $15.4 अ॰ | 2.7% | — | 8.5% | — |
| 2019-09-29 | $24.3 अ॰ | $9.5 अ॰ | $4.4 अ॰ | $7.3 अ॰ | $6.4 अ॰ | $88.7 क॰ | $1.4 अ॰ | $1 अ॰ | $1.8 अ॰ | $3 अ॰ | — | -$80.6 क॰ | -$6.4 अ॰ | $11.8 अ॰ | $11.8 अ॰ | $12.3 अ॰ | $13.4 अ॰ | 31.6% | — | 7.3% | — |
| 2020-09-27 | $23.5 अ॰ | $7.6 अ॰ | $5.2 अ॰ | $5.8 अ॰ | $4.4 अ॰ | $1.4 अ॰ | $1.4 अ॰ | $1.2 अ॰ | $2.5 अ॰ | $2.9 अ॰ | — | -$5.3 अ॰ | -$5.7 अ॰ | $11.8 अ॰ | $6.7 अ॰ | $11.2 अ॰ | $15.2 अ॰ | 26.6% | — | 5.5% | — |
| 2021-09-26 | $33.6 अ॰ | $12.4 अ॰ | $9 अ॰ | $10.5 अ॰ | $8.6 अ॰ | $1.9 अ॰ | $1.6 अ॰ | $1.7 अ॰ | $3.4 अ॰ | $3 अ॰ | — | -$3.4 अ॰ | -$6.8 अ॰ | $6.7 अ॰ | $7.1 अ॰ | $12.4 अ॰ | $13.7 अ॰ | 29.2% | — | 6.4% | — |
| 2022-09-25 | $44.2 अ॰ | $17.3 अ॰ | $12.9 अ॰ | $9.1 अ॰ | $6.8 अ॰ | $2.3 अ॰ | $1.8 अ॰ | $2 अ॰ | $3.1 अ॰ | $3.2 अ॰ | -$41.5 क॰ | -$5.8 अ॰ | -$7.2 अ॰ | $7.1 अ॰ | $3.1 अ॰ | $6.4 अ॰ | $13.5 अ॰ | 35.9% | — | 8.6% | — |
| 2023-09-24 | $35.8 अ॰ | $9.9 अ॰ | $7.2 अ॰ | $11.3 अ॰ | $9.8 अ॰ | $1.5 अ॰ | $1.8 अ॰ | $2.5 अ॰ | $3 अ॰ | $3.5 अ॰ | -$6.4 क॰ | $76.2 क॰ | -$6.7 अ॰ | $3.1 अ॰ | $8.5 अ॰ | $11.3 अ॰ | $14.5 अ॰ | 21.7% | — | 9.5% | — |
| 2024-09-29 | $39 अ॰ | $12.7 अ॰ | $10.1 अ॰ | $12.2 अ॰ | $11.2 अ॰ | $1 अ॰ | $1.7 अ॰ | $2.6 अ॰ | $4.1 अ॰ | $3.7 अ॰ | -$91.4 क॰ | -$3.6 अ॰ | -$9.3 अ॰ | $8.5 अ॰ | $7.8 अ॰ | $13.3 अ॰ | $13.3 अ॰ | 25.8% | — | 9.0% | — |
| 2025-09-28 | $44.3 अ॰ | $14.9 अ॰ | $5.5 अ॰ | $14 अ॰ | $12.8 अ॰ | $1.2 अ॰ | $1.6 अ॰ | $2.8 अ॰ | $8.8 अ॰ | $3.8 अ॰ | $12.2 क॰ | -$80 क॰ | -$13.2 अ॰ | $7.8 अ॰ | $5.5 अ॰ | $10.2 अ॰ | $14.8 अ॰ | 27.9% | — | 9.7% | — |
QUALCOMM Incorporated (QCOM) trades at 16.7x forward earnings against a peer median of 19.2x. Its EV/EBITDA of 15.8x compares with a peer median of 26.0x. The comparison uses 4 peers: Analog Devices Inc., Texas Instruments Incorporated, Microchip Technology Incorporated and NXP Semiconductors N.V., as of 2026-09-08 to 2026-09-09.
The semiconductor benchmark showed capital spending at 4.4% of revenue and 1.27 times depreciation as of 2026-09-01.
A stronger demand outcome is possible if FY2027 revenue reaches the upper part of its dated estimate range. Stable margins and durable cash are unverified conditions; FY2027 adjusted EPS, reported operating margin, and FY2027 full-year free cash flow are the checkpoints.
Lower purchases by any disclosed large customer would directly reduce revenue from that customer. Three customers represented material shares of FY2025 revenue.
The selected annual forecasts place FY2027 revenue above FY2026, supporting a demand-led recovery expectation rather than a reported outcome. FY2025 revenue was concentrated among three disclosed customers.16
No strategic allocation under the Sell rating.. Fair value is below the report-date price, while the recovery still requires earnings and cash confirmation.3
Use the operating triggers above rather than averaging down on price weakness.
Sell or reduce because Fair value is below the report-date price and earnings conversion remains unresolved.
FY2025 cash generation was strong, but the valuation does not offer enough support for initiating exposure.4
Revenue recovery is expected, but the later FY2027 adjusted EPS forecast weakened.1
Fair value of $120.42 is below the $174.09 report-date price.3
Strong FY2025 free cash flow does not offset the valuation gap, customer concentration, and unresolved conversion of revenue recovery into earnings.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Operating margin below 24% for 24 months would show that revenue recovery is not producing earnings recovery.
Cost of equity above 12.7271% for six months would reduce the value of future cash and dividends.2
This breach would mark a material break from FY2025 cash generation and require lower assumptions for cash-flow durability and cash-based value.
वर्तमान:$12.82 billion in FY2025.
चेतावनी यदिBelow $8 billion in any full fiscal year.
If sustained, the breach would falsify the central margin bridge even if revenue met expectations, because less operating profit would be produced from each dollar of sales.
वर्तमान:27.9% in FY2025.
चेतावनी यदिBelow 24% for 24 months.
If sustained, the higher required return would reduce the present value assigned to future cash and dividends even without an operating miss.
वर्तमान:10.7271% as of 2026-09-09.
चेतावनी यदिAbove 12.7271% for six months.
A breach would place adjusted EPS below the supplied estimate range and weaken the earnings anchor used to assess per-share value.
वर्तमान:$10.20 mean for FY2027, as of 2026-09-09.
चेतावनी यदिBelow $8.83 for FY2027.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Value each distinct segment, subtract corporate overhead and net debt, add probability-weighted optionality, and divide by diluted shares.
Discount the explicit dividend path and its Gordon-growth terminal value at cost of equity.
Limitation: Terminal value is 69.6% of this model's value, above the 60% level at which the methodology flags concentration; the value leans on the years beyond the explicit forecast.
Solve for the growth rate that makes the model value equal the report-date share price.
This path assumes, rather than establishes, that higher sales convert into adjusted EPS and full-year free cash flow. FY2027 adjusted EPS and FY2027 full-year cash generation are the checkpoints.1
A weaker margin would show that sales recovery is not producing comparable operating profit.
It funds distributions and supports value when reported earnings are volatile.4
| FY2034 |
|---|
| Revenue | $42.95B | $44.81B | $46.60B | $48.28B | $49.87B | $51.42B | $52.91B | $54.39B | $55.81B | $57.20B |
| Operating income | $11.60B | $12.10B | $12.58B | $13.04B | $13.47B | $13.88B | $14.29B | $14.69B | $15.07B | $15.44B |
| NOPAT | $11.34B | $11.84B | $12.31B | $12.75B | $13.17B | $13.58B | $13.97B | $14.37B | $14.74B | $15.11B |
| Residual cash after reinvestment policy | $11.34B | $11.84B | $12.31B | $12.75B | $13.17B | $13.58B | $13.97B | $14.37B | $14.74B | $15.11B |
| Revenue growth | -3.0% | 4.3% | 4.0% | 3.6% | 3.3% | 3.1% | 2.9% | 2.8% | 2.6% | 2.5% |
| Operating margin | 27.0% | 27.0% | 27.0% | 27.0% | 27.0% | 27.0% | 27.0% | 27.0% | 27.0% | 27.0% |
| Tax rate | 2.2% | 2.2% | 2.2% | 2.2% | 2.2% | 2.2% | 2.2% | 2.2% | 2.2% | 2.2% |
| Reinvestment rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Terminal growth | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
Shares outstanding were 1.06806 billion on 2026-09-09, below FY2025 diluted weighted-average shares of 1.105 billion.
Per-share results benefit only if the lower share count persists.
| मार्जिन |
|---|
| QCOM | QUALCOMM Incorporated | $185.9B | 16.7x | 4.2x | 15.8x | 33.8% | — |
| ADI | Analog Devices Inc. | 22.2x | 12.7x | 26.4x | 12.2% | 39.5% | |
| TXN | Texas Instruments Incorporated | 24.3x | 12.2x | 25.6x | 35.2% | 42.6% | |
| MCHP | Microchip Technology Incorporated | 16.1x | 7.8x | 29.9x | 7.2% | 24.0% | |
| NXPI | NXP Semiconductors N.V. | 12.4x | 4.3x | 12.7x | 27.9% | 30.4% |
| Annual free cash flow | Below $8 billion in a full fiscal year. | Complete the exit and re-underwrite distribution and repurchase capacity. |