Valuation Broadcom Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 16:07:00 2026-08-21 EDT			5-day change	1st Jan Change
27.02 ^BRL	-12.44%		-7.37%	-0.70%

08-21	Wall Street Struggles to Absorb AI's Debt Boom	MT
08-21	US Equity Indexes Rise as Markets Attempt Rebound After Sharp Selloff Amid Elevated Oil Prices, Treasury Yields	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	1,752,930	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	0.42%	-	-
Enterprise Value (EV) ¹	248,634	211,795	384,656	847,172	1,794,486	1,778,011	1,712,138	1,615,052
Change	-	-14.82%	81.62%	120.24%	111.82%	-0.92%	-3.7%	-5.67%
P/E	35.8x	17.2x	26.4x	137x	77.5x	40.9x	22.3x	16.5x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	15.8x	10.1x	6.28x
PEG	-	0.2x	1.1x	-2.2x	0x	0.5x	0.3x	0.5x
Capitalization / Revenue	8.05x	5.56x	10x	15.3x	27.3x	16.5x	10.1x	7.5x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	16.8x	9.87x	6.91x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	24.7x	14.5x	10.4x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	25.1x	14.6x	10.2x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	35.5x	19.1x	12.8x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	2.82%	5.24%	7.8%
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%	0.71%	0.8%	0.91%
EPS ²	1.5	2.653	3.298	1.23	4.77	9.005	16.51	22.28
Distribution rate	96%	61.8%	57.8%	176%	50.7%	29%	17.9%	15%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	106,067	173,394	233,862
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	72,077	118,374	154,696
EBIT ¹	15,912	20,294	22,125	30,736	41,997	70,913	117,055	158,375
Net income ¹	6,736	11,495	14,082	5,895	23,126	44,164	79,013	110,256
Net Debt ¹	27,567	27,099	25,040	58,218	48,958	25,080	-40,793	-137,878
Reference price ²	53.71	45.60	87.13	168.92	369.63	368.45	368.45	368.45
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	22.73x	12.72x	18.71x	0.35%	5,201B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.45x	11.01x	14.92x	1.12%	1,963B
BROADCOM INC.	40.91x	16.76x	24.67x	0.71%	1,753B
MICRON TECHNOLOGY, INC.	13.32x	8.09x	9.77x	0.06%	1,092B
SK HYNIX INC.	4.95x	3.09x	3.72x	0.21%	910B
AMD (ADVANCED MICRO DEVICES)	82.76x	14.96x	56.23x	-.--%	773B
INTEL CORPORATION	-39.04x	7.87x	21.9x	-.--%	473B
ARM HOLDINGS PLC	193.61x	42.23x	86.1x	-.--%	260B
TEXAS INSTRUMENTS INCORPORATED	31.1x	11.29x	20.94x	2.17%	241B
Average	41.42x	14.22x	28.55x	0.51%	1,407B
Weighted average by Cap.	28.13x	12.46x	20.94x	0.48%