Valuation Broadcom Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-26 EDT			5-day change	1st Jan Change
355.59 ^USD	-0.32%		-1.90%	+2.74%

08-26	Nvidia's Second-Quarter Results More Than Double Amid Record Data Center Sales	MT
08-26	OpenAI's Jalapeño chip puts the pressure on Nvidia in inference

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	1,691,748	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	-3.08%	-	-
Enterprise Value (EV) ¹	248,634	211,795	384,656	847,172	1,794,486	1,716,828	1,651,142	1,553,987
Change	-	-14.82%	81.62%	120.24%	111.82%	-4.33%	-3.83%	-5.88%
P/E	35.8x	17.2x	26.4x	137x	77.5x	39.5x	21.6x	15.9x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	15.3x	9.77x	6.06x
PEG	-	0.2x	1.1x	-2.2x	0x	0.4x	0.3x	0.4x
Capitalization / Revenue	8.05x	5.56x	10x	15.3x	27.3x	15.9x	9.76x	7.23x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	16.2x	9.53x	6.64x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	23.8x	14x	10x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	24.2x	14.1x	9.8x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	34.3x	18.4x	12.3x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	2.92%	5.44%	8.11%
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%	0.74%	0.83%	0.94%
EPS ²	1.5	2.653	3.298	1.23	4.77	9.005	16.48	22.32
Distribution rate	96%	61.8%	57.8%	176%	50.7%	29%	18%	15%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	106,067	173,289	234,025
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	72,077	118,212	154,905
EBIT ¹	15,912	20,294	22,125	30,736	41,997	70,913	116,952	158,571
Net income ¹	6,736	11,495	14,082	5,895	23,126	44,164	78,894	110,433
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	355.59	355.59	355.59
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

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.	39.49x	16.19x	23.82x	0.74%	1,692B
NVIDIA CORPORATION	22.2x	12.36x	18.26x	0.36%	5,078B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.49x	11.03x	14.95x	1.12%	1,965B
MICRON TECHNOLOGY, INC.	12.93x	7.84x	9.48x	0.06%	1,060B
SK HYNIX INC.	4.83x	3.01x	3.62x	0.22%	887B
AMD (ADVANCED MICRO DEVICES)	83.94x	15.2x	57.16x	-.--%	785B
INTEL CORPORATION	-38.25x	7.72x	21.47x	-.--%	464B
ARM HOLDINGS PLC	199.77x	43.59x	88.88x	-.--%	268B
TEXAS INSTRUMENTS INCORPORATED	30.78x	11.18x	20.7x	2.19%	239B
MARVELL TECHNOLOGY GROUP LTD	129.08x	18.61x	49.78x	0.1%	215B
Average	50.72x	14.67x	30.81x	0.48%	1,265B
Weighted average by Cap.	29.92x	12.38x	21.34x	0.48%