Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-12-09 EST			Pre-market 07:07:52
406.29 ^USD	+1.29%		406.50	+0.05%

04:34am	Polar Capital Technology Trust beats index as goes "AI maximalist"	AN
04:30am	Broadcom Insider Sold Shares Worth $128,297,553, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	143,096	223,248	179,872	364,313	788,954	1,918,650	-	-
Change	-	56.01%	-19.43%	102.54%	116.56%	143.19%	-	-
Enterprise Value (EV) ¹	176,540	250,815	206,971	389,353	847,172	1,965,219	1,942,700	1,911,717
Change	-	42.07%	-17.48%	88.12%	117.58%	131.97%	-1.15%	-1.59%
P/E ratio	55.9x	36.2x	16.7x	26.8x	137x	95.5x	62.9x	42.9x
PBR	6.02x	9.73x	8.59x	15.7x	11.5x	25.2x	19x	14.1x
PEG	-	0x	0.2x	1.1x	-2.2x	0x	1.2x	0.9x
Capitalization / Revenue	5.99x	8.13x	5.42x	10.2x	15.3x	30.3x	22.3x	16.7x
EV / Revenue	7.39x	9.14x	6.23x	10.9x	16.4x	31x	22.6x	16.7x
EV / EBITDA	13.1x	15.2x	9.84x	16.8x	26.6x	46.6x	34.2x	26.3x
EV / EBIT	13.6x	15.8x	10.2x	17.6x	27.6x	47.3x	34.2x	25.1x
EV / FCF	15.2x	18.8x	12.7x	22.1x	43.6x	66.6x	45.7x	32.7x
FCF Yield	6.57%	5.31%	7.88%	4.53%	2.29%	1.5%	2.19%	3.06%
Dividend per Share ²	1.3	1.44	1.64	1.905	2.17	2.359	2.678	3.102
Rate of return	3.67%	2.66%	3.69%	2.16%	1.28%	0.58%	0.66%	0.76%
EPS ²	0.633	1.5	2.653	3.298	1.23	4.254	6.464	9.465
Distribution rate	205%	96%	61.8%	57.8%	176%	55.5%	41.4%	32.8%
Net sales ¹	23,888	27,450	33,203	35,819	51,574	63,426	86,089	114,587
EBITDA ¹	13,509	16,451	21,029	23,213	31,897	42,195	56,823	72,752
EBIT ¹	12,939	15,912	20,294	22,125	30,736	41,531	56,814	76,070
Net income ¹	2,960	6,736	11,495	14,082	5,895	20,217	31,442	46,500
Net Debt ¹	33,444	27,567	27,099	25,040	58,218	46,569	24,050	-6,933
Reference price ²	35.38	54.24	44.41	88.27	168.92	406.29	406.29	406.29
Nbr of stocks (in thousands)	4,045,013	4,116,163	4,050,078	4,127,355	4,670,576	4,722,365	-	-
Announcement Date	12/10/20	12/9/21	12/8/22	12/7/23	12/12/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BROADCOM INC.	95.51x	30.98x	46.58x	0.58%	1,919B
NVIDIA CORPORATION	40.27x	20.76x	32.66x	0.02%	4,495B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.08x	9.7x	14.06x	1.33%	1,233B
AMD (ADVANCED MICRO DEVICES)	87.45x	10.45x	50.94x	-.--%	361B
MICRON TECHNOLOGY, INC.	14.59x	4.94x	8.22x	0.19%	283B
SK HYNIX INC.	10.61x	4.09x	6.67x	0.33%	266B
INTEL CORPORATION	-948.48x	4.04x	16.26x	-.--%	193B
QUALCOMM, INC.	18.16x	4.18x	11.48x	2.04%	187B
TEXAS INSTRUMENTS INCORPORATED	32.76x	9.76x	21.37x	3.06%	163B
ARM HOLDINGS PLC	155.81x	30.26x	63.96x	-.--%	151B
Average	-47.02x	12.92x	27.22x	0.76%	925.03B
Weighted average by Cap.	30.29x	19.32x	31.83x	0.42%