SELL. Current price embeds unrealistic growth assumptions, completely ignoring structural customer losses and near-term handset cyclicality.
Bull: AI edge supercycle drives massive upgrade wave. Automotive and IoT become $10B+ businesses rapidly. Margins expand on premium mix.
Accelerated loss of key OEM customers: Apple abruptly transitions entirely to internal modems faster than expected, while Samsung shifts premium mix to Exynos.
Sell. The composite fair value midpoint of $136.11 indicates significant downside risk. Risk-reward is highly unfavorably skewed given the premium valuation against structural modem headwinds.
Position sizing playbook →| Market cap | $230.9B | |
|---|---|---|
| Revenue (ttm) | 44.5B | |
| Net income (ttm) | 9.9B | |
| EPS (ttm) | $9.15 | |
| Shares out | 1.1B | |
| P/E (trailing) | 23.9x | |
| P/E (forward) | 20.7x | |
| Dividend | $3.68 (1.68%) | |
| Volume | 37,850,532 | |
| Beta | 1.49 | |
| Price target | $174 | -20.7% |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | Trend |
|---|---|---|---|---|---|
| Period | 2022-09-30 | 2023-09-30 | 2024-09-30 | 2025-09-30 | Trend |
| Revenue | $44.20B | $35.82B | $38.96B | $44.28B | +0.1% |
| Gross profit | $25.57B | $19.95B | $21.90B | $24.55B | -1.3% |
| Operating income | $15.86B | $8.65B | $10.25B | $12.39B | -7.9% |
| Net income | $12.94B | $7.23B | $10.14B | $5.54B | -24.6% |
| EPS (diluted) | $11.37 | $6.42 | $8.97 | $5.01 | -23.9% |
| EBITDA | $17.25B | $9.95B | $12.74B | $14.93B | -4.7% |
| R&D | $8.19B | $8.82B | $8.89B | $9.04B | +3.3% |
| SG&A | $2.57B | $2.48B | $2.76B | $3.11B | +6.6% |
| Model | Fair value (mid) | Weight |
|---|---|---|
| Multi stage moat fade | $153 | 25% |
| Forward earnings | $155 | 25% |
| Owner earnings | $182 | 15% |
| Discounted earnings | $122 | 15% |
| FCFF DCF | $81.54 | 10% |
| Peg adjusted peer | $52.70 | 5% |
| Ddm | $53.26 | 5% |
| Reverse DCF | $0.00 | 0% |
Recent company headlines from major financial publishers.
AI edge supercycle drives massive upgrade wave. Automotive and IoT become $10B+ businesses rapidly. Margins expand on premium mix.
Modest handset recovery offset by gradual Apple modem loss. Auto/IoT grow steadily. Margins normalize to historical averages.
Severe recession stalls handset upgrades. MediaTek takes premium share. Regulatory pressures compress QTL margins.
| Model | Weight | FV / share | vs spot | Contribution |
|---|---|---|---|---|
| Multi stage moat fade | 25% | $153 | -30.0% | |
| Forward earnings | 25% | $155 | -29.3% | |
| Owner earnings | 15% | $182 | -16.9% | |
| Discounted earnings | 15% | $122 | -44.3% | |
| FCFF DCF | 10% | $81.5 | -62.8% | |
| Peg adjusted peer | 5% | $52.7 | -75.9% | |
| Ddm | 5% | $53.3 | -75.7% | |
| Reverse DCF | 0% | $0.00 | -100.0% | |
| Composite FV (weighted) | 100% | $136 | -37.9% |
| Ke ↓ / g → | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 9.3% | $155 | $166 | $180 | $195 | $214 |
| 10.3% | $136 | $145 | $155 | $166 | $180 |
| 11.3% | $121 | $128 | $136 | $145 | $155 |
| 12.3% | $110 | $115 | $121 | $128 | $136 |
| 13.3% | $99.9 | $105 | $110 | $115 | $121 |
| Category | Weight | Score | Reading |
|---|---|---|---|
| Valuation | 11% | 5.0 | |
| Management | 11% | 7.7 | |
| Balance Sheet | 11% | 7.5 | |
| Profitability | 11% | 7.5 | |
| Revenue Growth | 11% | 2.5 | |
| Risk Assessment | 11% | 7.0 | |
| Competitive Moat | 11% | 9.0 | |
| Earnings Quality | 11% | 9.0 | |
| Capital Efficiency | 11% | 6.0 |
Upcoming earnings date and setup when available.