Valuation Broadcom Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 16:08:00 2026-09-18 EDT			5-day change	1st Jan Change
26.15 ^BRL	-3.10%		-2.06%	-3.90%

12:26am	Taiwan breaks ground on advanced packaging park anchored by TSMC	RE
09-17	Social Buzz: Wallstreetbets Stocks Advance Premarket Thursday; Nebius Group, AMD to Open Higher	MT

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	1,707,098	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	-2.2%	-	-
Enterprise Value (EV) ¹	248,634	211,795	384,656	847,172	1,794,486	1,732,128	1,659,436	1,555,426
Change	-	-14.82%	81.62%	120.24%	111.82%	-3.47%	-4.2%	-6.27%
P/E	35.8x	17.2x	26.4x	137x	77.5x	38.8x	21.7x	13x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	15.1x	9.68x	5.99x
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	16.1x	9.84x	6.26x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	16.3x	9.57x	5.7x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	24x	14.3x	8.4x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	24.4x	14.3x	8.42x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	35.3x	19.4x	11.5x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	2.83%	5.16%	8.71%
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%	0.9%
EPS ²	1.5	2.653	3.298	1.23	4.77	9.219	16.45	27.56
Distribution rate	96%	61.8%	57.8%	176%	50.7%	28.2%	18.2%	11.7%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	105,964	173,450	272,799
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	72,143	116,355	185,062
EBIT ¹	15,912	20,294	22,125	30,736	41,997	70,990	115,644	184,695
Net income ¹	6,736	11,495	14,082	5,895	23,126	45,218	79,072	134,121
Net Debt ¹	27,567	27,099	25,040	58,218	48,958	25,030	-47,661	-151,671
Reference price ²	53.71	45.60	87.13	168.92	369.63	357.61	357.61	357.61
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	22.3x	12.66x	19.18x	0.34%	5,367B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.87x	11.23x	15.22x	1.1%	2,004B
BROADCOM INC.	38.79x	16.35x	24.01x	0.73%	1,707B
MICRON TECHNOLOGY, INC.	13.94x	8.5x	10.26x	0.05%	1,147B
SK HYNIX INC.	5.28x	3.4x	4.11x	0.2%	974B
AMD (ADVANCED MICRO DEVICES)	97.93x	17.72x	67.33x	-.--%	914B
INTEL CORPORATION	-47.05x	9.41x	26.18x	-.--%	571B
ARM HOLDINGS PLC	218.61x	47.95x	97.67x	-.--%	294B
Average	46.58x	15.90x	33.00x	0.3%	1,622B
Weighted average by Cap.	29.27x	12.87x	22.76x	0.43%