Valuation Broadcom Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 02:09:49 11/06/2026 HKT			5-day change	1st Jan Change
378.20 ^USD	-3.56%		-21.22%	+9.09%

09:59pm	Wall St dips as tech declines, Middle East tensions mount	RE
09:17pm	Wall St set to drop as tech declines, Middle East tensions mount	RE

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	221,067	184,696	359,616	788,954	1,745,528	1,865,733	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	6.89%	-	-
Enterprise Value (EV) ¹	248,634	211,795	384,656	847,172	1,794,486	1,889,965	1,823,302	1,731,309
Change	-	-14.82%	81.62%	120.24%	111.82%	5.32%	-3.53%	-5.05%
P/E ratio	35.8x	17.2x	26.4x	137x	77.5x	43.5x	23.8x	18.1x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	16.8x	10.7x	6.76x
PEG	-	0.2x	1.1x	-2.2x	0x	0.5x	0.3x	0.6x
Capitalization / Revenue	8.05x	5.56x	10x	15.3x	27.3x	17.6x	10.9x	8.18x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	17.8x	10.6x	7.59x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	26.2x	15.4x	11.3x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	26.7x	15.7x	11.1x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	37.9x	20.7x	14.2x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	2.64%	4.82%	7.06%
Dividend per Share ²	1.44	1.64	1.905	2.17	2.42	2.616	2.982	3.401
Rate of return	2.68%	3.6%	2.19%	1.28%	0.65%	0.67%	0.76%	0.87%
EPS ²	1.5	2.653	3.298	1.23	4.77	9.024	16.47	21.72
Distribution rate	96%	61.8%	57.8%	176%	50.7%	29%	18.1%	15.7%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	106,006	171,513	227,976
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	72,044	118,431	153,332
EBIT ¹	15,912	20,294	22,125	30,736	41,997	70,872	116,279	155,817
Net income ¹	6,736	11,495	14,082	5,895	23,126	44,246	78,787	107,888
Net Debt ¹	27,567	27,099	25,040	58,218	48,958	24,232	-42,431	-134,424
Reference price ²	53.71	45.60	87.13	168.92	369.63	392.16	392.16	392.16
Nbr of stocks (in thousands)	4,116,163	4,050,078	4,127,355	4,670,576	4,722,365	4,757,580	-	-
Announcement Date	9/12/21	8/12/22	7/12/23	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.	43.46x	17.83x	26.23x	0.67%	1,866B
NVIDIA CORPORATION	22.17x	12.47x	18.55x	0.36%	5,042B
MICRON TECHNOLOGY, INC.	15.82x	9.22x	11.25x	0.06%	1,055B
SK HYNIX INC.	7.36x	4.19x	5.14x	0.23%	1,026B
AMD (ADVANCED MICRO DEVICES)	87.57x	15.42x	58.35x	-.--%	775B
INTEL CORPORATION	-308.95x	9.41x	28.03x	-.--%	542B
ARM HOLDINGS PLC	266.52x	57.37x	121.61x	-.--%	347B
TEXAS INSTRUMENTS INCORPORATED	37.56x	12.88x	24.75x	1.99%	263B
MARVELL TECHNOLOGY GROUP LTD	144.41x	20.28x	53.74x	0.09%	233B
KIOXIA HOLDINGS CORPORATION	80.38x	18.82x	38.24x	-.--%	260B
Average	39.63x	17.79x	38.59x	0.34%	1,141B
Weighted average by Cap.	24.05x	14.03x	25.53x	0.34%