|
End-of-day quote
NEO Exchange
2026-10-26
|
5-day change | 1st Jan Change | ||
| 9.890 CAD | +2.49% |
|
-1.49% | -5.99% |
| 10:17pm | PRESS DIGEST-Financial Times - October 27 | RE |
| 10-26 | Bank of America, Blackstone, Citi, Morgan Stanley Lead $63 Billion AI Financing Deal for Anthropic | MT |
Company Valuation: Broadcom Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 221,067 | 184,696 | 359,616 | 788,954 | 1,745,528 | 1,571,336 | - | - |
| Change | - | -16.45% | 94.71% | 119.39% | 121.25% | -9.98% | - | - |
| Enterprise Value (EV) 1 | 248,634 | 211,795 | 384,656 | 847,172 | 1,794,486 | 1,596,016 | 1,524,737 | 1,421,161 |
| Change | - | -14.82% | 81.62% | 120.24% | 111.82% | -11.06% | -4.47% | -6.79% |
| P/E | 35.8x | 17.2x | 26.4x | 137x | 77.5x | 35.5x | 19.9x | 11.9x |
| PBR | 9.64x | 8.82x | 15.5x | 11.5x | 22.5x | 13.9x | 8.81x | 5.58x |
| PEG | - | 0.2x | 1.1x | -2.2x | 0x | 0.4x | 0.3x | 0.2x |
| Capitalization / Revenue | 8.05x | 5.56x | 10x | 15.3x | 27.3x | 14.8x | 9.02x | 5.76x |
| EV / Revenue | 9.06x | 6.38x | 10.7x | 16.4x | 28.1x | 15.1x | 8.76x | 5.21x |
| EV / EBITDA | 15.1x | 10.1x | 16.6x | 26.6x | 41.7x | 22.1x | 13x | 7.64x |
| EV / EBIT | 15.6x | 10.4x | 17.4x | 27.6x | 42.7x | 22.5x | 13.1x | 7.75x |
| EV / FCF | 18.7x | 13x | 21.8x | 43.6x | 66.7x | 32.5x | 17.8x | 10.4x |
| FCF Yield | 5.36% | 7.7% | 4.58% | 2.29% | 1.5% | 3.08% | 5.63% | 9.57% |
| Dividend per Share 2 | 1.44 | 1.64 | 1.905 | 2.17 | 2.42 | 2.597 | 2.993 | 3.228 |
| Rate of return | 2.68% | 3.6% | 2.19% | 1.28% | 0.65% | 0.79% | 0.91% | 0.98% |
| EPS 2 | 1.5 | 2.653 | 3.298 | 1.23 | 4.77 | 9.268 | 16.51 | 27.77 |
| Distribution rate | 96% | 61.8% | 57.8% | 176% | 50.7% | 28% | 18.1% | 11.6% |
| Net sales 1 | 27,450 | 33,203 | 35,819 | 51,574 | 63,887 | 105,983 | 174,142 | 272,611 |
| EBITDA 1 | 16,451 | 21,029 | 23,213 | 31,897 | 43,004 | 72,160 | 117,117 | 186,099 |
| EBIT 1 | 15,912 | 20,294 | 22,125 | 30,736 | 41,997 | 71,025 | 116,146 | 183,286 |
| Net income 1 | 6,736 | 11,495 | 14,082 | 5,895 | 23,126 | 45,259 | 79,156 | 134,356 |
| Net Debt 1 | 27,567 | 27,099 | 25,040 | 58,218 | 48,958 | 24,680 | -46,598 | -150,175 |
| Reference price 2 | 53.71 | 45.60 | 87.13 | 168.92 | 369.63 | 329.17 | 329.17 | 329.17 |
| Nbr of stocks (in thousands) | 4,116,163 | 4,050,078 | 4,127,355 | 4,670,576 | 4,722,365 | 4,773,630 | - | - |
| Announcement Date | 12/9/21 | 12/8/22 | 12/7/23 | 12/12/24 | 12/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.1x | 12.03x | 18.14x | 0.36% | 5,094B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 34.71x | 14.72x | 21.62x | 0.81% | 1,536B | |
| 5.07x | 3.1x | 3.45x | 0.07% | 993B | |
| 90.54x | 16.32x | 61.89x | -.--% | 844B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 703B | |
| -37.67x | 7.57x | 21.11x | -.--% | 457B | |
| 31.42x | 11.81x | 21.51x | 2.03% | 260B | |
| Average | 21.30x | 9.79x | 20.59x | 0.58% | 1,473B | |
| Weighted average by Cap. | 23.49x | 10.94x | 19.15x | 0.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AVGO Stock
- ZAVG Stock
- Valuation Broadcom Inc.
Select your edition
All financial news and data tailored to specific country editions
