|
End-of-day quote
Wiener Boerse
2026-08-28
|
5-day change | 1st Jan Change | ||
| 322.05 EUR | +1.66% |
|
+4.21% | +8.12% |
| 09-01 | Wall Street rattled by oil and rates |  |
| 09-01 | September storm | RE |
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 | 1,761,922 | - | - |
| Change | - | -16.45% | 94.71% | 119.39% | 121.25% | 0.94% | - | - |
| Enterprise Value (EV) 1 | 248,634 | 211,795 | 384,656 | 847,172 | 1,794,486 | 1,787,003 | 1,721,317 | 1,624,162 |
| Change | - | -14.82% | 81.62% | 120.24% | 111.82% | -0.42% | -3.68% | -5.64% |
| P/E | 35.8x | 17.2x | 26.4x | 137x | 77.5x | 40.9x | 22.4x | 16.7x |
| PBR | 9.64x | 8.82x | 15.5x | 11.5x | 22.5x | 15.9x | 10.2x | 6.3x |
| PEG | - | 0.2x | 1.1x | -2.2x | 0x | 0.5x | 0.3x | 0.5x |
| Capitalization / Revenue | 8.05x | 5.56x | 10x | 15.3x | 27.3x | 16.6x | 10.2x | 7.53x |
| EV / Revenue | 9.06x | 6.38x | 10.7x | 16.4x | 28.1x | 16.8x | 9.92x | 6.94x |
| EV / EBITDA | 15.1x | 10.1x | 16.6x | 26.6x | 41.7x | 24.8x | 14.5x | 10.5x |
| EV / EBIT | 15.6x | 10.4x | 17.4x | 27.6x | 42.7x | 25.2x | 14.7x | 10.3x |
| EV / FCF | 18.7x | 13x | 21.8x | 43.6x | 66.7x | 35.8x | 19.2x | 12.9x |
| FCF Yield | 5.36% | 7.7% | 4.58% | 2.29% | 1.5% | 2.8% | 5.21% | 7.76% |
| Dividend per Share 2 | 1.44 | 1.64 | 1.905 | 2.17 | 2.42 | 2.614 | 2.963 | 3.339 |
| Rate of return | 2.68% | 3.6% | 2.19% | 1.28% | 0.65% | 0.71% | 0.8% | 0.9% |
| EPS 2 | 1.5 | 2.653 | 3.298 | 1.23 | 4.77 | 9.029 | 16.5 | 22.09 |
| Distribution rate | 96% | 61.8% | 57.8% | 176% | 50.7% | 29% | 18% | 15.1% |
| Net sales 1 | 27,450 | 33,203 | 35,819 | 51,574 | 63,887 | 106,085 | 173,433 | 233,970 |
| EBITDA 1 | 16,451 | 21,029 | 23,213 | 31,897 | 43,004 | 72,077 | 118,307 | 154,933 |
| EBIT 1 | 15,912 | 20,294 | 22,125 | 30,736 | 41,997 | 70,931 | 117,087 | 158,416 |
| Net income 1 | 6,736 | 11,495 | 14,082 | 5,895 | 23,126 | 44,183 | 79,034 | 110,467 |
| Net Debt 1 | 27,567 | 27,099 | 25,040 | 58,218 | 48,958 | 25,080 | -40,605 | -137,761 |
| Reference price 2 | 53.71 | 45.60 | 87.13 | 168.92 | 369.63 | 369.68 | 369.68 | 369.68 |
| Nbr of stocks (in thousands) | 4,116,163 | 4,050,078 | 4,127,355 | 4,670,576 | 4,722,365 | 4,757,580 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.14x | 12.59x | 19.07x | 0.34% | 5,331B | |
| 22.4x | 10.99x | 14.89x | 1.13% | 1,967B | |
| 41.02x | 16.85x | 24.79x | 0.71% | 1,762B | |
| 13.19x | 8.01x | 9.68x | 0.06% | 1,083B | |
| 4.79x | 2.98x | 3.58x | 0.22% | 891B | |
| 82.16x | 14.88x | 55.92x | -.--% | 768B | |
| -38.8x | 7.83x | 21.77x | -.--% | 470B | |
| 192.49x | 41.98x | 85.59x | -.--% | 258B | |
| Average | 42.42x | 14.51x | 29.41x | 0.31% | 1,566B | |
| Weighted average by Cap. | 27.73x | 12.43x | 21.04x | 0.44% |
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
- BROA Stock
- Valuation Broadcom Inc.
Select your edition
All financial news and data tailored to specific country editions
