← QCOM forward model

QCOM · Forward model · QTL (Qualcomm Technology Licensing) · Bull case

What has to happen in QTL (Qualcomm Technology Licensing)

Model as of

This page changes QTL (Qualcomm Technology Licensing) inside the complete QCOM model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

QCOM forward model
Horizon
Consolidated fair value $262.55 all other verticals held in this portfolio case
Final-quarter revenue $1.33B 7% of company revenue
Explicit segment contribution $13.16B EBITDA less segment capex, before corporate items

The June 2026 Investor Day plan lands in full: non-handset revenue reaches $40B in fiscal 2029, Data Center exceeds $15B, Automotive reaches $10B and IoT exceeds $14B, and handsets fall to roughly one-third of QCT - which is why this case cuts the handset line as well as lifting the other three. Margins hold as mix rotates toward licensing and scaled data centre, and the multiple re-rates because the diversification argument has been proved rather than asserted.

QTL (Qualcomm Technology Licensing)

Basis quarter$1.28B
Final quarter$1.33B
Implied CAGR+1%
Final revenue mix7%

Per-device royalties on licensees' 3G/4G/5G device sales, recognised roughly a quarter in arrears. A high-margin annuity - 69% segment EBT margin on an almost costless base - that inherits the handset build cycle with a lag and is capped by per-device royalty caps.

Last four quarters
2025 Q4 $1.41B Reported
2026 Q1 $1.59B Reported
2026 Q2 $1.38B Reported
2026 Q3 $1.28B Reported
Per-device royalties under 3G/4G/5G licence agreementsFixed-fee and cross-licence arrangements
Sequential growth −3.0%/qtr decaying toward +0.5% -3.0% deseasonalised. Prints $1,358M for September, inside the guided $1.2-1.4B range and above its midpoint.
QTL (Qualcomm Technology Licensing)

Latest: $1.33B (2030Q3E)

Period Value
2023Q3 $1.23B
2023Q4 $1.26B
2024Q1 $1.46B
2024Q2 $1.32B
2024Q3 $1.27B
2024Q4 $1.52B
2025Q1 $1.53B
2025Q2 $1.32B
2025Q3 $1.32B
2025Q4 $1.41B
2026Q1 $1.59B
2026Q2 $1.38B
2026Q3 $1.28B
2026Q4E $1.36B
2027Q1E $1.45B
2027Q2E $1.26B
2027Q3E $1.22B
2027Q4E $1.34B
2028Q1E $1.46B
2028Q2E $1.28B
2028Q3E $1.25B
2028Q4E $1.38B
2029Q1E $1.50B
2029Q2E $1.31B
2029Q3E $1.29B
2029Q4E $1.42B
2030Q1E $1.55B
2030Q2E $1.36B
2030Q3E $1.33B

Assumptions & reasoning

  • Seasonality is carried, with the mechanism disclosed rather than inferred: royalties are recognised when licensees' sales occur, a quarter in arrears, so the December factor is above 1.04 in all three complete windows (1.149, 1.048, 1.100) and again in the fiscal 2026 partial. March and June are the tightest positions in the whole dataset, at 0.027 and 0.031 spread.
  • The September factor is the noisy element and the model does not lean on it: its window spread is 0.141, across 0.951, 1.092 and 1.010. That matters here, because the basis quarter is June and the first projected quarter is September, so the guided quarter is the one the weakest factor touches. The -3.0% deseasonalised first step prints $1,358M against guidance of '$1.2 billion to $1.4 billion' - inside the range and above its midpoint, which is a choice the noisy factor forces and which is stated rather than buried.
  • QTL is EXCLUDED from Qualcomm's 'non-handset' definition, and the arithmetic settles it: reading non-handset as Automotive + IoT + nonreportable gives a fiscal 2025 base of $10,766M, which at the guided 24% fiscal 2026 growth implies a fourth quarter of $3,738M - consistent with the guided QCT range. Reading it as including QTL would force an implied fourth-quarter IoT line of about $3,242M, or +79% year over year against the 9% just delivered.
  • Neither licensee units nor an implied royalty rate can be sourced: Qualcomm discontinued Total Reported Device Sales and estimated device shipment disclosure years ago. That rules out a unit driver and leaves a growth rate on disclosed revenue. Palkhiwala did note one live mechanism - 'to the extent that prices go up below the cap, there is some benefit that accrues to QTL' - which supports a terminal rate slightly above zero rather than below it.
QCOM model map

Explore another vertical