Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 20/05/2026 am IST			After hours 05:30:00 am
411.07 ^USD	-2.29%		412.05	+0.24%

01:34pm	Tech leaders favoured by hedge funds last month, Hazeltree says	RE
19/05	Tech Stock Sell-Off, Continued Middle East Standoff Drag US Equity Futures Pre-Bell	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,21,067	1,84,696	3,59,616	7,88,954	17,45,528	19,46,280	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	11.5%	-	-
Enterprise Value (EV) ¹	2,48,634	2,11,795	3,84,656	8,47,172	17,94,486	19,69,345	18,99,660	18,06,751
Change	-	-14.82%	81.62%	120.24%	111.82%	9.74%	-3.54%	-4.89%
P/E ratio	35.8x	17.2x	26.4x	137x	77.5x	47.2x	27.8x	22.1x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	17.8x	11.5x	7.69x
PEG	-	0.2x	1.1x	-2.2x	0x	0.6x	0.4x	0.9x
Capitalization / Revenue	8.05x	5.56x	10x	15.3x	27.3x	18.8x	12.3x	9.51x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	19x	12x	8.83x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	27.8x	17.2x	13x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	28.5x	17.1x	12.9x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	39.2x	23.1x	17.5x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	2.55%	4.32%	5.71%
Dividend per Share ²	1.44	1.64	1.905	2.17	2.42	2.597	2.989	3.454
Rate of return	2.68%	3.6%	2.19%	1.28%	0.65%	0.63%	0.73%	0.84%
EPS ²	1.5	2.653	3.298	1.23	4.77	8.702	14.8	18.59
Distribution rate	96%	61.8%	57.8%	176%	50.7%	29.8%	20.2%	18.6%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	1,03,540	1,58,698	2,04,568
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	70,857	1,10,137	1,38,816
EBIT ¹	15,912	20,294	22,125	30,736	41,997	69,049	1,11,190	1,39,588
Net income ¹	6,736	11,495	14,082	5,895	23,126	42,114	70,272	89,393
Net Debt ¹	27,567	27,099	25,040	58,218	48,958	23,065	-46,620	-1,39,529
Reference price ²	53.71	45.60	87.13	168.92	369.63	411.07	411.07	411.07
Nbr of stocks (in thousands)	41,16,163	40,50,078	41,27,355	46,70,576	47,22,365	47,34,668	-	-
Announcement Date	09/12/21	08/12/22	07/12/23	12/12/24	11/12/25	-	-	-

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.($)
BROADCOM INC.	47.24x	19.02x	27.79x	0.63%	1,94600Cr
SK HYNIX INC.	5.93x	3.23x	3.96x	0.28%	81TCr
MICRON TECHNOLOGY, INC.	11.89x	6.89x	8.45x	0.07%	79TCr
AMD (ADVANCED MICRO DEVICES)	76.34x	13.4x	51.85x	-.--%	68TCr
INTEL CORPORATION	-307.79x	9.67x	28.76x	-.--%	56TCr
TEXAS INSTRUMENTS INCORPORATED	39.39x	13.47x	25.87x	1.9%	28TCr
ARM HOLDINGS PLC	242.33x	47.68x	100.69x	-.--%	24TCr
QUALCOMM, INC.	15.49x	4.99x	14.08x	1.85%	21TCr
ANALOG DEVICES, INC.	48.71x	14.68x	23.91x	1.04%	20TCr
KIOXIA HOLDINGS CORPORATION	52.33x	12.35x	25.09x	-.--%	17TCr
Average	23.19x	14.54x	31.04x	0.58%	58.69TCr
Weighted average by Cap.	13.05x	13.74x	26.93x	0.45%