Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-12-05 pm EST			5-day change	1st Jan Change
390.24 ^USD	+2.42%		-3.16%	+68.32%

Dec. 05	Broadcom Positioned for Q4 Upside on AI, Networking Strength, Oppenheimer Says	MT
Dec. 05	Largest tech deals of last decade	RE

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	143,096	223,248	179,872	364,313	788,954	1,842,856	-	-
Change	-	56.01%	-19.43%	102.54%	116.56%	133.58%	-	-
Enterprise Value (EV) ¹	176,540	250,815	206,971	389,353	847,172	1,889,429	1,866,906	1,837,326
Change	-	42.07%	-17.48%	88.12%	117.58%	123.03%	-1.19%	-1.58%
P/E ratio	55.9x	36.2x	16.7x	26.8x	137x	91.8x	60.4x	41.4x
PBR	6.02x	9.73x	8.59x	15.7x	11.5x	24.2x	18.2x	13.5x
PEG	-	0x	0.2x	1.1x	-2.2x	0x	1.2x	0.9x
Capitalization / Revenue	5.99x	8.13x	5.42x	10.2x	15.3x	29.1x	21.4x	16.1x
EV / Revenue	7.39x	9.14x	6.23x	10.9x	16.4x	29.8x	21.7x	16.1x
EV / EBITDA	13.1x	15.2x	9.84x	16.8x	26.6x	44.8x	32.8x	25.3x
EV / EBIT	13.6x	15.8x	10.2x	17.6x	27.6x	45.5x	32.9x	24.2x
EV / FCF	15.2x	18.8x	12.7x	22.1x	43.6x	64x	43.9x	31.4x
FCF Yield	6.57%	5.31%	7.88%	4.53%	2.29%	1.56%	2.28%	3.18%
Dividend per Share ²	1.3	1.44	1.64	1.905	2.17	2.359	2.678	3.102
Rate of return	3.67%	2.66%	3.69%	2.16%	1.28%	0.6%	0.69%	0.79%
EPS ²	0.633	1.5	2.653	3.298	1.23	4.253	6.459	9.435
Distribution rate	205%	96%	61.8%	57.8%	176%	55.5%	41.5%	32.9%
Net sales ¹	23,888	27,450	33,203	35,819	51,574	63,426	86,067	114,393
EBITDA ¹	13,509	16,451	21,029	23,213	31,897	42,195	56,915	72,760
EBIT ¹	12,939	15,912	20,294	22,125	30,736	41,531	56,787	75,927
Net income ¹	2,960	6,736	11,495	14,082	5,895	20,217	31,413	46,356
Net Debt ¹	33,444	27,567	27,099	25,040	58,218	46,573	24,050	-5,529
Reference price ²	35.38	54.24	44.41	88.27	168.92	390.24	390.24	390.24
Nbr of stocks (in thousands)	4,045,013	4,116,163	4,050,078	4,127,355	4,670,576	4,722,365	-	-
Announcement Date	12/10/20	12/9/21	12/8/22	12/7/23	12/12/24	-	-	-

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.($)
BROADCOM INC.	91.76x	29.79x	44.78x	0.6%	1,843B
NVIDIA CORPORATION	39.72x	20.47x	32.2x	0.02%	4,432B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.89x	9.57x	13.88x	1.36%	1,210B
AMD (ADVANCED MICRO DEVICES)	86.01x	10.27x	50.09x	-.--%	355B
MICRON TECHNOLOGY, INC.	14.98x	4.7x	7.63x	0.2%	266B
SK HYNIX INC.	10.2x	3.93x	6.41x	0.34%	255B
INTEL CORPORATION	-1298.93x	4.12x	16.6x	-.--%	198B
QUALCOMM, INC.	18.03x	4.16x	11.43x	2.06%	187B
TEXAS INSTRUMENTS INCORPORATED	33.31x	9.91x	21.71x	3.01%	166B
ARM HOLDINGS PLC	155.13x	30.21x	63.68x	-.--%	150B
Average	-82.69x	12.71x	26.84x	0.76%	906.11B
Weighted average by Cap.	20.47x	18.86x	31.13x	0.43%