Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 20/09/2024 am IST			Pre-market 05:28:40 am
167.42 ^USD	+3.90%		168.00	+0.35%

19/09	Broadcom Insider Sold Shares Worth $8,168,550, According to a Recent SEC Filing	MT
19/09	Fed rate cut boosts futures as growth stocks lead gains	RE

Fiscal Period: October	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,14,305	1,43,602	2,18,844	1,91,528	3,46,021	7,81,948	-	-
Change	-	25.63%	52.4%	-12.48%	80.66%	125.98%	-	-
Enterprise Value (EV) ¹	1,42,048	1,77,046	2,46,411	2,18,627	3,71,061	8,38,077	8,24,717	8,11,635
Change	-	24.64%	39.18%	-11.28%	69.72%	125.86%	-1.59%	-1.59%
P/E ratio	44.8x	56.1x	35.4x	17.8x	25.4x	160x	41.8x	31.2x
PBR	5.13x	6.05x	9.54x	9.14x	14.9x	11.8x	10.7x	9.34x
PEG	-	-36.07x	0x	0.2x	1x	-2.3x	0x	0.9x
Capitalization / Revenue	5.06x	6.01x	7.97x	5.77x	9.66x	15.2x	12.9x	11.5x
EV / Revenue	6.29x	7.41x	8.98x	6.58x	10.4x	16.2x	13.6x	12x
EV / EBITDA	11.4x	13.1x	15x	10.4x	16x	26.5x	21.3x	18.6x
EV / EBIT	11.9x	13.7x	15.5x	10.8x	16.8x	27.4x	21.7x	18.6x
EV / FCF	15.3x	15.3x	18.5x	13.4x	21x	39.7x	27.6x	23.2x
FCF Yield	6.52%	6.55%	5.41%	7.46%	4.75%	2.52%	3.62%	4.31%
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%	1.26%	1.38%	1.65%
EPS ²	0.643	0.633	1.5	2.653	3.298	1.048	4.007	5.37
Distribution rate	174%	205%	96%	61.8%	57.8%	201%	57.5%	51.6%
Net sales ¹	22,597	23,888	27,450	33,203	35,819	51,595	60,493	67,906
EBITDA ¹	12,498	13,509	16,451	21,029	23,213	31,603	38,641	43,595
EBIT ¹	11,929	12,939	15,912	20,294	22,125	30,619	37,928	43,643
Net income ¹	2,724	2,960	6,736	11,495	14,082	5,056	19,424	25,106
Net Debt ¹	27,743	33,444	27,567	27,099	25,040	56,129	42,770	29,687
Reference price ²	28.82	35.50	53.17	47.29	83.84	167.42	167.42	167.42
Nbr of stocks (in thousands)	39,66,708	40,45,013	41,16,163	40,50,078	41,27,355	46,70,576	-	-
Announcement Date	12/12/19	10/12/20	09/12/21	08/12/22	07/12/23	-	-	-

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.	154.3x	15.72x	25.67x	+1.30%	759B
NVIDIA CORPORATION	41.3x	21.7x	33.6x	+0.03%	2,835B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.44x	8.33x	12.35x	+1.58%	762B
AMD (ADVANCED MICRO DEVICES)	112.97x	9.09x	40.45x	-.--%	244B
QUALCOMM, INC.	19.39x	4.89x	12.7x	+1.96%	188B
TEXAS INSTRUMENTS INCORPORATED	38.84x	11.98x	26.67x	+2.61%	184B
ARM HOLDINGS PLC	159.21x	35.7x	70.03x	-.--%	143B
ANALOG DEVICES, INC.	70.5x	12.33x	27.74x	+1.64%	112B
MICRON TECHNOLOGY, INC.	124.18x	4x	11.21x	+0.53%	98.39B
INTEL CORPORATION	-24.19x	2.37x	12.21x	+1.81%	91.81B
Average	71.89x	12.61x	27.26x	+1.15%	541.78B
Weighted average by Cap.	60.98x	17.03x	28.92x	+0.65%