Stock AVGO BROADCOM INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Broadcom Inc.

Equities

AVGO

US11135F1012

Semiconductors

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
1,344 USD +3.84% Intraday chart for Broadcom Inc. +11.57% +20.41%
Apr. 26 Wall Street: the worst week of 2024 is followed by the best CF
Apr. 23 Seagate Technology to Sell Assets to Broadcom Subsidiary for $600 Million DJ

Valuation

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 114,305 143,602 218,844 191,528 346,021 622,871 - -
Enterprise Value (EV) 1 142,048 177,046 246,411 218,627 371,061 675,842 664,249 653,843
P/E ratio 44.8 x 56.1 x 35.4 x 17.8 x 25.4 x 67.6 x 33.6 x 26.3 x
Yield 3.89% 3.66% 2.71% 3.47% 2.27% 1.57% 1.75% 1.99%
Capitalization / Revenue 5.06 x 6.01 x 7.97 x 5.77 x 9.66 x 12.4 x 10.9 x 9.95 x
EV / Revenue 6.29 x 7.41 x 8.98 x 6.58 x 10.4 x 13.5 x 11.6 x 10.4 x
EV / EBITDA 11.4 x 13.1 x 15 x 10.4 x 16 x 22.4 x 18.3 x 15.9 x
EV / FCF 15.3 x 15.3 x 18.5 x 13.4 x 21 x 29.7 x 23.5 x 20.3 x
FCF Yield 6.52% 6.55% 5.41% 7.46% 4.75% 3.36% 4.26% 4.93%
Price to Book 5.13 x 6.05 x 9.54 x 9.14 x 14.9 x 8.15 x 7.2 x 7.3 x
Nbr of stocks (in thousands) 396,671 404,501 411,616 405,008 412,736 463,421 - -
Reference price 2 288.2 355.0 531.7 472.9 838.4 1,344 1,344 1,344
Announcement Date 12/12/19 12/10/20 12/9/21 12/8/22 12/7/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Oktober 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 22,597 23,888 27,450 33,203 35,819 50,227 57,181 62,625
EBITDA 1 12,498 13,509 16,451 21,029 23,213 30,182 36,314 41,133
EBIT 1 11,929 12,939 15,912 20,294 22,125 29,363 34,604 38,450
Operating Margin 52.79% 54.17% 57.97% 61.12% 61.77% 58.46% 60.52% 61.4%
Earnings before Tax (EBT) 1 2,226 2,443 6,765 12,434 15,097 9,841 20,729 26,540
Net income 1 2,724 2,960 6,736 11,495 14,082 9,987 18,685 23,561
Net margin 12.05% 12.39% 24.54% 34.62% 39.31% 19.88% 32.68% 37.62%
EPS 2 6.430 6.330 15.00 26.53 32.98 19.89 39.98 51.19
Free Cash Flow 1 9,265 11,598 13,321 16,312 17,633 22,720 28,278 32,255
FCF margin 41% 48.55% 48.53% 49.13% 49.23% 45.24% 49.45% 51.5%
FCF Conversion (EBITDA) 74.13% 85.85% 80.97% 77.57% 75.96% 75.28% 77.87% 78.42%
FCF Conversion (Net income) 340.12% 391.82% 197.76% 141.91% 125.22% 227.5% 151.34% 136.9%
Dividend per Share 2 11.20 13.00 14.40 16.40 19.05 21.07 23.47 26.72
Announcement Date 12/12/19 12/10/20 12/9/21 12/8/22 12/7/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Octubre 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 7,407 7,706 8,103 8,464 8,930 8,915 8,733 8,876 9,295 11,961 11,996 12,669 13,752 14,219 13,978
EBITDA 1 4,518 4,818 5,111 5,378 5,722 5,678 5,686 5,801 6,048 7,156 7,055 7,647 8,538 8,751 8,838
EBIT 1 4,384 4,656 4,939 5,199 5,500 5,430 5,412 5,536 5,747 6,831 6,871 7,456 8,275 8,561 8,338
Operating Margin 59.19% 60.42% 60.95% 61.42% 61.59% 60.91% 61.97% 62.37% 61.83% 57.11% 57.28% 58.85% 60.17% 60.21% 59.65%
Earnings before Tax (EBT) 1 2,169 2,687 2,790 3,337 3,620 3,840 3,716 3,574 3,967 1,342 1,969 2,835 3,789 5,015 5,039
Net income 1 1,989 2,472 2,590 3,074 3,359 3,774 3,481 3,303 3,524 1,325 1,885 2,504 3,331 4,264 4,455
Net margin 26.85% 32.08% 31.96% 36.32% 37.61% 42.33% 39.86% 37.21% 37.91% 11.08% 15.71% 19.76% 24.22% 29.98% 31.87%
EPS 2 4.450 5.590 5.930 7.150 7.830 8.800 8.150 7.740 8.250 2.840 3.702 4.998 6.845 8.851 9.192
Dividend per Share 2 3.600 4.100 4.100 4.100 4.100 4.600 4.600 4.600 5.250 5.250 5.249 5.249 5.249 5.598 5.563
Announcement Date 12/9/21 3/3/22 5/26/22 9/1/22 12/8/22 3/2/23 6/1/23 8/31/23 12/7/23 3/7/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: Octubre 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 27,743 33,444 27,567 27,099 25,040 52,971 41,378 30,972
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.22 x 2.476 x 1.676 x 1.289 x 1.079 x 1.755 x 1.139 x 0.753 x
Free Cash Flow 1 9,265 11,598 13,321 16,312 17,633 22,720 28,278 32,255
ROE (net income / shareholders' equity) 36.6% 40.9% 51.5% 69.3% 78.7% 34.5% 44.1% 32.1%
ROA (Net income/ Total Assets) 16.1% 4.13% 8.89% 22.2% 25.2% 14.5% 15.4% 14.4%
Assets 1 16,948 71,712 75,752 51,757 55,978 69,029 121,377 163,414
Book Value Per Share 2 56.20 58.70 55.70 51.70 56.20 165.0 187.0 184.0
Cash Flow per Share 2 23.10 28.60 32.10 39.60 42.40 47.70 60.50 83.60
Capex 1 432 463 443 424 452 564 647 718
Capex / Sales 1.91% 1.94% 1.61% 1.28% 1.26% 1.12% 1.13% 1.15%
Announcement Date 12/12/19 12/10/20 12/9/21 12/8/22 12/7/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Broadcom Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
36
Last Close Price
1,344 USD
Average target price
1,501 USD
Spread / Average Target
+11.67%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
INTEL CORPORATION Stock Intel Corporation
-36.56% 136B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
ANALOG DEVICES, INC. Stock Analog Devices, Inc.
+1.72% 100B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. AVGO Stock
  4. Financials Broadcom Inc.