Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-05-08 EDT			After hours 20:00:00
430.00 ^USD	+4.23%		429.04	-0.22%

05-08	Bank of America taps tech dealmaker Richard Hardegree as vice chair of M&A, memo shows	RE
05-08	Apollo, Blackstone in Talks on $35 Billion Financing for Broadcom	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	221,067	184,696	359,616	788,954	1,745,528	2,035,907	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	16.64%	-	-
Enterprise Value (EV) ¹	248,634	211,795	384,656	847,172	1,794,486	2,059,780	1,993,459	1,899,561
Change	-	-14.82%	81.62%	120.24%	111.82%	14.78%	-3.22%	-4.71%
P/E ratio	35.8x	17.2x	26.4x	137x	77.5x	48.5x	28.9x	22.8x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	18.7x	12.1x	7.98x
PEG	-	0.2x	1.1x	-2.2x	0x	0.6x	0.4x	0.9x
Capitalization / Revenue	8.05x	5.56x	10x	15.3x	27.3x	19.5x	12.8x	10.1x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	19.7x	12.6x	9.39x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	28.9x	18.3x	14.1x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	29.7x	18.1x	13.8x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	41.1x	24.5x	18.8x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	2.43%	4.08%	5.33%
Dividend per Share ²	1.44	1.64	1.905	2.17	2.42	2.597	2.989	3.454
Rate of return	2.68%	3.6%	2.19%	1.28%	0.65%	0.6%	0.7%	0.8%
EPS ²	1.5	2.653	3.298	1.23	4.77	8.866	14.89	18.83
Distribution rate	96%	61.8%	57.8%	176%	50.7%	29.3%	20.1%	18.3%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	104,364	158,465	202,190
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	71,341	108,695	134,493
EBIT ¹	15,912	20,294	22,125	30,736	41,997	69,459	110,245	137,573
Net income ¹	6,736	11,495	14,082	5,895	23,126	42,472	70,772	89,389
Net Debt ¹	27,567	27,099	25,040	58,218	48,958	23,872	-42,448	-136,346
Reference price ²	53.71	45.60	87.13	168.92	369.63	430.00	430.00	430.00
Nbr of stocks (in thousands)	4,116,163	4,050,078	4,127,355	4,670,576	4,722,365	4,734,668	-	-
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.	48.5x	19.74x	28.87x	0.6%	2,036B
NVIDIA CORPORATION	26.4x	13.61x	20.1x	0.02%	5,228B
SK HYNIX INC.	5.78x	3.15x	3.9x	0.27%	810B
MICRON TECHNOLOGY, INC.	12.91x	7.44x	9.13x	0.07%	842B
AMD (ADVANCED MICRO DEVICES)	84.35x	14.8x	57.32x	-.--%	742B
INTEL CORPORATION	-413.67x	11.03x	32.98x	-.--%	628B
TEXAS INSTRUMENTS INCORPORATED	37.5x	12.84x	24.66x	2%	262B
ARM HOLDINGS PLC	231.6x	45.54x	96.16x	-.--%	227B
QUALCOMM, INC.	17.35x	5.57x	15.72x	1.65%	231B
ANALOG DEVICES, INC.	49.11x	14.78x	24.33x	1.03%	203B
Average	9.98x	14.85x	31.32x	0.57%	1,121B
Weighted average by Cap.	11.74x	13.92x	24.52x	0.24%