Valuation Broadcom Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 01:50:15 15/01/2026 am IST			5-day change	1st Jan Change
338.10 ^USD	-4.66%		-1.61%	-2.35%

12:27am	US Equity Indexes Drop as Big Bank Earnings Disappoint, Inflation Data Mixed Amid Worsening Geopolitics	MT
12:02am	Sector Update: Tech Stocks Fall Wednesday Afternoon	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	16,81,303	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	-3.68%	-	-
Enterprise Value (EV) ¹	2,48,634	2,11,795	3,84,656	8,47,172	17,94,486	17,05,591	16,60,530	16,16,716
Change	-	-14.82%	81.62%	120.24%	111.82%	-4.95%	-2.64%	-2.64%
P/E ratio	35.8x	17.2x	26.4x	137x	77.5x	45.9x	31.6x	22.8x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	15.2x	11.4x	7.56x
PEG	-	0.2x	1.1x	-2.2x	0x	0.7x	0.7x	0.6x
Capitalization / Revenue	8.05x	5.56x	10x	15.3x	27.3x	17.4x	12.8x	10.1x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	17.7x	12.6x	9.73x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	26.7x	19x	15.2x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	27.3x	19.2x	15x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	38.2x	26.4x	20x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	2.62%	3.79%	4.99%
Dividend per Share ²	1.44	1.64	1.905	2.17	2.42	2.619	2.955	3.438
Rate of return	2.68%	3.6%	2.19%	1.28%	0.65%	0.74%	0.83%	0.97%
EPS ²	1.5	2.653	3.298	1.23	4.77	7.721	11.24	15.56
Distribution rate	96%	61.8%	57.8%	176%	50.7%	33.9%	26.3%	22.1%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	96,452	1,31,511	1,66,142
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	63,763	87,278	1,06,557
EBIT ¹	15,912	20,294	22,125	30,736	41,997	62,401	86,268	1,07,465
Net income ¹	6,736	11,495	14,082	5,895	23,126	38,503	54,455	73,899
Net Debt ¹	27,567	27,099	25,040	58,218	48,958	24,288	-20,774	-64,587
Reference price ²	53.71	45.60	87.13	168.92	369.63	354.61	354.61	354.61
Nbr of stocks (in thousands)	41,16,163	40,50,078	41,27,355	46,70,576	47,22,365	47,41,274	-	-
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.	45.93x	17.68x	26.75x	0.74%	1,68100Cr
NVIDIA CORPORATION	40.45x	20.84x	32.62x	0.02%	4,51500Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	26.47x	11.22x	16.33x	1.19%	1,40200Cr
MICRON TECHNOLOGY, INC.	10.78x	4.88x	7.55x	0.14%	38TCr
SK HYNIX INC.	13.29x	5.29x	8.56x	0.25%	35TCr
AMD (ADVANCED MICRO DEVICES)	88.21x	10.38x	50.87x	-.--%	36TCr
INTEL CORPORATION	-1107.49x	4.85x	19.53x	-.--%	24TCr
QUALCOMM, INC.	17.01x	3.93x	10.8x	2.18%	18TCr
TEXAS INSTRUMENTS INCORPORATED	34.4x	10.22x	22.4x	2.91%	17TCr
ANALOG DEVICES, INC.	41.22x	11.4x	18.98x	1.42%	15TCr
Average	-78.98x	10.07x	21.44x	0.88%	94.11TCr
Weighted average by Cap.	9.68x	16.17x	26.81x	0.45%