Valuation Broadcom Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 12:44:18 12/07/2025 am IST			5-day change	1st Jan Change
274.40 ^USD	-0.36%		+0.15%	+18.44%

12:23pm	Asian stocks attract foreign inflows for second month, but tariff outlook clouds	RE
08/07	KeyBanc Adjusts Price Target on Broadcom to $330 From $315, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,43,096	2,23,248	1,79,872	3,64,313	7,88,954	12,95,336	-	-
Change	-	56.01%	-19.43%	102.54%	116.56%	64.18%	-	-
Enterprise Value (EV) ¹	1,76,540	2,50,815	2,06,971	3,89,353	8,47,172	13,41,933	13,24,991	13,13,085
Change	-	42.07%	-17.48%	88.12%	117.58%	58.4%	-1.26%	-0.9%
P/E ratio	55.9x	36.2x	16.7x	26.8x	137x	62.3x	47.1x	37.1x
PBR	6.02x	9.73x	8.59x	15.7x	11.5x	17x	14x	11.1x
PEG	-	0x	0.2x	1.1x	-2.2x	0x	1.5x	1.4x
Capitalization / Revenue	5.99x	8.13x	5.42x	10.2x	15.3x	20.6x	17.1x	14.7x
EV / Revenue	7.39x	9.14x	6.23x	10.9x	16.4x	21.4x	17.5x	14.9x
EV / EBITDA	13.1x	15.2x	9.84x	16.8x	26.6x	32.1x	26.3x	22.5x
EV / EBIT	13.6x	15.8x	10.2x	17.6x	27.6x	33.2x	27x	22.8x
EV / FCF	15.2x	18.8x	12.7x	22.1x	43.6x	45.4x	34.3x	28.5x
FCF Yield	6.57%	5.31%	7.88%	4.53%	2.29%	2.2%	2.92%	3.5%
Dividend per Share ²	1.3	1.44	1.64	1.905	2.17	2.367	2.77	3.235
Rate of return	3.67%	2.66%	3.69%	2.16%	1.28%	0.86%	1.01%	1.17%
EPS ²	0.633	1.5	2.653	3.298	1.23	4.418	5.846	7.431
Distribution rate	205%	96%	61.8%	57.8%	176%	53.6%	47.4%	43.5%
Net sales ¹	23,888	27,450	33,203	35,819	51,574	62,848	75,568	87,864
EBITDA ¹	13,509	16,451	21,029	23,213	31,897	41,743	50,312	58,332
EBIT ¹	12,939	15,912	20,294	22,125	30,736	40,443	49,151	57,619
Net income ¹	2,960	6,736	11,495	14,082	5,895	21,238	27,995	35,306
Net Debt ¹	33,444	27,567	27,099	25,040	58,218	46,597	29,656	17,749
Reference price ²	35.38	54.24	44.41	88.27	168.92	275.40	275.40	275.40
Nbr of stocks (in thousands)	40,45,013	41,16,163	40,50,078	41,27,355	46,70,576	47,03,471	-	-
Announcement Date	10/12/20	09/12/21	08/12/22	07/12/23	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BROADCOM INC.	62.33x	21.35x	32.15x	0.86%	1,29500Cr
NVIDIA CORPORATION	40.19x	19.6x	32.69x	0.02%	4,00400Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	18.7x	7.37x	10.92x	1.72%	97TCr
AMD (ADVANCED MICRO DEVICES)	76.24x	7.12x	34.11x	-.--%	23TCr
TEXAS INSTRUMENTS INCORPORATED	39.76x	12.06x	26.11x	2.5%	20TCr
QUALCOMM, INC.	16.18x	3.92x	10.15x	2.2%	17TCr
ARM HOLDINGS PLC	132.8x	31.98x	66.06x	-.--%	16TCr
SK HYNIX INC.	6.97x	2.35x	3.9x	0.5%	15TCr
MICRON TECHNOLOGY, INC.	17.4x	3.85x	7.92x	0.37%	14TCr
ANALOG DEVICES, INC.	54.05x	11.83x	26.33x	1.6%	12TCr
Average	46.46x	12.14x	25.03x	0.98%	74.47TCr
Weighted average by Cap.	42.88x	16.84x	28.65x	0.55%