|
Market Closed -
Nasdaq
16:00:00 2026-10-02 EDT
|
After hours 20:00:00 | |||
| 355.14 USD | +3.35% |
|
355.20 | +0.02% |
| 10-02 | Nike Slides on Job Cuts; Broadcom Gathers AI Chip Funding | Stock Movers | MT |
| 10-02 | Nasdaq hits record high after softer jobs data tempers rate-hike bets | 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 | 1,695,307 | - | - |
| Change | - | -16.45% | 94.71% | 119.39% | 121.25% | -2.88% | - | - |
| Enterprise Value (EV) 1 | 248,634 | 211,795 | 384,656 | 847,172 | 1,794,486 | 1,720,000 | 1,648,720 | 1,545,144 |
| Change | - | -14.82% | 81.62% | 120.24% | 111.82% | -4.15% | -4.14% | -6.28% |
| P/E | 35.8x | 17.2x | 26.4x | 137x | 77.5x | 38.4x | 21.6x | 12.9x |
| PBR | 9.64x | 8.82x | 15.5x | 11.5x | 22.5x | 15x | 9.5x | 6.02x |
| PEG | - | 0.2x | 1.1x | -2.2x | 0x | 0.4x | 0.3x | 0.2x |
| Capitalization / Revenue | 8.05x | 5.56x | 10x | 15.3x | 27.3x | 16x | 9.75x | 6.23x |
| EV / Revenue | 9.06x | 6.38x | 10.7x | 16.4x | 28.1x | 16.2x | 9.48x | 5.68x |
| EV / EBITDA | 15.1x | 10.1x | 16.6x | 26.6x | 41.7x | 23.8x | 14.2x | 8.35x |
| EV / EBIT | 15.6x | 10.4x | 17.4x | 27.6x | 42.7x | 24.2x | 14.2x | 8.44x |
| EV / FCF | 18.7x | 13x | 21.8x | 43.6x | 66.7x | 35x | 19.2x | 11.4x |
| FCF Yield | 5.36% | 7.7% | 4.58% | 2.29% | 1.5% | 2.86% | 5.2% | 8.79% |
| Dividend per Share 2 | 1.44 | 1.64 | 1.905 | 2.17 | 2.42 | 2.599 | 2.997 | 3.225 |
| Rate of return | 2.68% | 3.6% | 2.19% | 1.28% | 0.65% | 0.73% | 0.84% | 0.91% |
| EPS 2 | 1.5 | 2.653 | 3.298 | 1.23 | 4.77 | 9.249 | 16.44 | 27.6 |
| Distribution rate | 96% | 61.8% | 57.8% | 176% | 50.7% | 28.1% | 18.2% | 11.7% |
| Net sales 1 | 27,450 | 33,203 | 35,819 | 51,574 | 63,887 | 105,973 | 173,928 | 272,009 |
| EBITDA 1 | 16,451 | 21,029 | 23,213 | 31,897 | 43,004 | 72,152 | 116,355 | 185,062 |
| EBIT 1 | 15,912 | 20,294 | 22,125 | 30,736 | 41,997 | 71,006 | 115,925 | 183,070 |
| Net income 1 | 6,736 | 11,495 | 14,082 | 5,895 | 23,126 | 45,259 | 79,156 | 134,356 |
| Net Debt 1 | 27,567 | 27,099 | 25,040 | 58,218 | 48,958 | 24,693 | -46,587 | -150,163 |
| Reference price 2 | 53.71 | 45.60 | 87.13 | 168.92 | 369.63 | 355.14 | 355.14 | 355.14 |
| Nbr of stocks (in thousands) | 4,116,163 | 4,050,078 | 4,127,355 | 4,670,576 | 4,722,365 | 4,773,630 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 38.4x | 16.23x | 23.84x | 0.73% | 1,695B | |
| 23.43x | 13.34x | 20.12x | 0.32% | 5,649B | |
| 23.23x | 11.42x | 15.48x | 1.08% | 2,035B | |
| 14.63x | 8.98x | 10.8x | 0.05% | 1,214B | |
| 110.59x | 20.07x | 76.37x | -.--% | 1,035B | |
| 5.22x | 3.39x | 4.09x | 0.19% | 996B | |
| -51.7x | 10.3x | 28.67x | -.--% | 627B | |
| 243.9x | 53.58x | 109.14x | -.--% | 328B | |
| 34.54x | 12.51x | 23.17x | 1.96% | 268B | |
| Average | 49.14x | 16.65x | 34.63x | 0.48% | 1,539B | |
| Weighted average by Cap. | 31.71x | 13.62x | 24.68x | 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
- Valuation Broadcom Inc.
Select your edition
All financial news and data tailored to specific country editions
