Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2024-09-13 EDT			After market 19:59:58
167.69 ^USD	+1.90%		167.38	-0.19%

09-13	US Indexes Rise This Week Amid Speculation Fed Considering 50 Basis Points Cut Next Week	MT
09-11	Transcript : Broadcom Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2024, Sep-11-2024 01:05 PM

Fiscal Period: October	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	114,305	143,602	218,844	191,528	346,021	783,209	-	-
Change	-	25.63%	52.4%	-12.48%	80.66%	126.35%	-	-
Enterprise Value (EV) ¹	142,048	177,046	246,411	218,627	371,061	839,338	825,978	812,895
Change	-	24.64%	39.18%	-11.28%	69.72%	126.2%	-1.59%	-1.58%
P/E ratio	44.8x	56.1x	35.4x	17.8x	25.4x	161x	42.7x	31.7x
PBR	5.13x	6.05x	9.54x	9.14x	14.9x	11.7x	10.3x	9.35x
PEG	-	-36.07x	0x	0.2x	1x	-2.4x	0x	0.9x
Capitalization / Revenue	5.06x	6.01x	7.97x	5.77x	9.66x	15.2x	13x	11.5x
EV / Revenue	6.29x	7.41x	8.98x	6.58x	10.4x	16.3x	13.7x	12x
EV / EBITDA	11.4x	13.1x	15x	10.4x	16x	26.5x	21.3x	18.4x
EV / EBIT	11.9x	13.7x	15.5x	10.8x	16.8x	27.4x	21.8x	18.6x
EV / FCF	15.3x	15.3x	18.5x	13.4x	21x	39x	27.4x	22.9x
FCF Yield	6.52%	6.55%	5.41%	7.46%	4.75%	2.57%	3.64%	4.37%
Dividend per Share ²	1.12	1.3	1.44	1.64	1.905	2.104	2.304	2.769
Rate of return	3.89%	3.66%	2.71%	3.47%	2.27%	1.25%	1.37%	1.65%
EPS ²	0.643	0.633	1.5	2.653	3.298	1.04	3.928	5.296
Distribution rate	174%	205%	96%	61.8%	57.8%	202%	58.7%	52.3%
Net sales ¹	22,597	23,888	27,450	33,203	35,819	51,593	60,447	67,924
EBITDA ¹	12,498	13,509	16,451	21,029	23,213	31,618	38,713	44,065
EBIT ¹	11,929	12,939	15,912	20,294	22,125	30,620	37,842	43,643
Net income ¹	2,724	2,960	6,736	11,495	14,082	5,004	19,102	24,809
Net Debt ¹	27,743	33,444	27,567	27,099	25,040	56,129	42,769	29,686
Reference price ²	28.82	35.50	53.17	47.29	83.84	167.69	167.69	167.69
Nbr of stocks (in thousands)	3,966,708	4,045,013	4,116,163	4,050,078	4,127,355	4,670,576	-	-
Announcement Date	12/12/19	12/10/20	12/9/21	12/8/22	12/7/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BROADCOM INC.	161.19x	16.27x	26.55x	+1.25%	783B
NVIDIA CORPORATION	43.38x	22.82x	35.32x	+0.02%	2,922B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.59x	8.39x	12.44x	+1.57%	768B
AMD (ADVANCED MICRO DEVICES)	116.03x	9.35x	41.58x	-.--%	247B
QUALCOMM, INC.	19.32x	4.87x	12.65x	+1.96%	187B
TEXAS INSTRUMENTS INCORPORATED	38.69x	11.93x	26.57x	+2.62%	183B
ARM HOLDINGS PLC	172.68x	38.08x	74.71x	-.--%	154B
ANALOG DEVICES, INC.	71.37x	12.48x	28.07x	+1.62%	112B
MICRON TECHNOLOGY, INC.	128.32x	4.22x	11.68x	+0.51%	101B
SK HYNIX INC.	6.69x	1.8x	3.29x	+0.80%	84.41B
Average	78.03x	13.02x	27.29x	+1.04%	554.1B
Weighted average by Cap.	64.58x	17.88x	30.16x	+0.61%