Techinvester, good analysis. I see on a subsequent post that you included references for information used in your analysis. Following is a portion of one of the references that you used in your analysis. Of special note is the last sentence concerning the approximate rate of 3.25%, which could change due to patent acquisitions.
"Consistent with the industry-accepted principles of FRAND described above and the value of Qualcomm’s standards essential LTE and WiMax patent portfolios established through bilateral, arms-length negotiations culminating in Qualcomm’s existing LTE/WiMax license agreements, Qualcomm expects that it will charge royalties for a license under its standards essential LTE patents and/or standards essential WiMax patents for complete, end user subscriber devices that implement LTE and/or WiMax standards, but do not implement any 3G CDMA standards, of approximately 3.25% of the wholesale selling price of each such device, subject to reciprocity and other standard terms and conditions. Qualcomm’s expectation is based upon its understanding of the current LTE and WiMax standards under development and its existing patent portfolio. Qualcomm’s current expectation may change in the future based on, among other things, changes to the LTE and/or WiMax standards and/or changes to Qualcomm’s patent portfolio (e.g., acquisition of additional applicable patents)".