Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-09-12 pm EDT			After market 07:59:38 pm
164.56 ^USD	+3.97%		165.01	+0.27%

Sep. 11	Transcript : Broadcom Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2024, Sep-11-2024 01:05 PM
Sep. 10	Tower Semiconductor Announces Production of Wi-Fi 7 RF Front-End Module	CI

Fiscal Period: October	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	114,305	143,602	218,844	191,528	346,021	768,590	-	-
Change	-	25.63%	52.4%	-12.48%	80.66%	122.12%	-	-
Enterprise Value (EV) ¹	142,048	177,046	246,411	218,627	371,061	824,719	811,359	798,276
Change	-	24.64%	39.18%	-11.28%	69.72%	122.26%	-1.62%	-1.61%
P/E ratio	44.8x	56.1x	35.4x	17.8x	25.4x	158x	41.9x	31.1x
PBR	5.13x	6.05x	9.54x	9.14x	14.9x	11.5x	10.1x	9.18x
PEG	-	-36.07x	0x	0.2x	1x	-2.3x	0x	0.9x
Capitalization / Revenue	5.06x	6.01x	7.97x	5.77x	9.66x	14.9x	12.7x	11.3x
EV / Revenue	6.29x	7.41x	8.98x	6.58x	10.4x	16x	13.4x	11.8x
EV / EBITDA	11.4x	13.1x	15x	10.4x	16x	26.1x	21x	18.1x
EV / EBIT	11.9x	13.7x	15.5x	10.8x	16.8x	26.9x	21.4x	18.3x
EV / FCF	15.3x	15.3x	18.5x	13.4x	21x	38.3x	27x	22.5x
FCF Yield	6.52%	6.55%	5.41%	7.46%	4.75%	2.61%	3.71%	4.45%
Dividend per Share ²	1.12	1.3	1.44	1.64	1.905	2.104	2.304	2.769
Rate of return	3.89%	3.66%	2.71%	3.47%	2.27%	1.28%	1.4%	1.68%
EPS ²	0.643	0.633	1.5	2.653	3.298	1.04	3.928	5.296
Distribution rate	174%	205%	96%	61.8%	57.8%	202%	58.7%	52.3%
Net sales ¹	22,597	23,888	27,450	33,203	35,819	51,593	60,447	67,924
EBITDA ¹	12,498	13,509	16,451	21,029	23,213	31,618	38,713	44,065
EBIT ¹	11,929	12,939	15,912	20,294	22,125	30,620	37,842	43,643
Net income ¹	2,724	2,960	6,736	11,495	14,082	5,004	19,102	24,809
Net Debt ¹	27,743	33,444	27,567	27,099	25,040	56,129	42,769	29,686
Reference price ²	28.82	35.50	53.17	47.29	83.84	164.56	164.56	164.56
Nbr of stocks (in thousands)	3,966,708	4,045,013	4,116,163	4,050,078	4,127,355	4,670,576	-	-
Announcement Date	12/12/19	12/10/20	12/9/21	12/8/22	12/7/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BROADCOM INC.	152.13x	15.36x	25.07x	+1.33%	769B
NVIDIA CORPORATION	42.58x	22.39x	34.66x	+0.02%	2,923B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.49x	7.96x	11.81x	+1.65%	758B
AMD (ADVANCED MICRO DEVICES)	114.16x	9.19x	40.9x	-.--%	244B
QUALCOMM, INC.	19.19x	4.84x	12.57x	+1.98%	184B
TEXAS INSTRUMENTS INCORPORATED	39.17x	12.08x	26.89x	+2.59%	179B
ARM HOLDINGS PLC	163.93x	36.21x	71.04x	-.--%	146B
ANALOG DEVICES, INC.	71.26x	12.46x	28.03x	+1.63%	110B
MICRON TECHNOLOGY, INC.	127.97x	4.2x	11.62x	+0.51%	96.7B
INTEL CORPORATION	-22.97x	2.27x	11.78x	+1.91%	82.78B
Average	72.89x	12.70x	27.44x	+1.16%	549.09B
Weighted average by Cap.	61.61x	17.45x	29.53x	+0.65%