Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 00:00:00 15/05/2026 +04			After hours 04:00:00
439.79 ^USD	+5.52%		448.95	+2.08%

05-15	S&P 500, Nasdaq Composite Break Records as Technology Boosts Risk Sentiment	MT
05-14	Trump ethics filing reveals thousands of trades tied to US corporate securities	RE

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	221,067	184,696	359,616	788,954	1,745,528	2,082,260	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	19.29%	-	-
Enterprise Value (EV) ¹	248,634	211,795	384,656	847,172	1,794,486	2,106,132	2,039,811	1,945,913
Change	-	-14.82%	81.62%	120.24%	111.82%	17.37%	-3.15%	-4.6%
P/E ratio	35.8x	17.2x	26.4x	137x	77.5x	49.6x	29.5x	23.4x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	19.1x	12.4x	8.16x
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	20x	13.1x	10.1x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	20.2x	12.8x	9.48x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	29.5x	18.6x	14.1x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	30.3x	18.4x	14.1x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	42.1x	25.1x	19.2x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	2.38%	3.99%	5.2%
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%	0.59%	0.68%	0.79%
EPS ²	1.5	2.653	3.298	1.23	4.77	8.866	14.89	18.83
Distribution rate	96%	61.8%	57.8%	176%	50.7%	29.3%	20.1%	18.3%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	104,242	159,120	205,190
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	71,321	109,761	137,578
EBIT ¹	15,912	20,294	22,125	30,736	41,997	69,459	110,822	137,573
Net income ¹	6,736	11,495	14,082	5,895	23,126	42,472	70,772	89,389
Net Debt ¹	27,567	27,099	25,040	58,218	48,958	23,872	-42,448	-136,346
Reference price ²	53.71	45.60	87.13	168.92	369.63	439.79	439.79	439.79
Nbr of stocks (in thousands)	4,116,163	4,050,078	4,127,355	4,670,576	4,722,365	4,734,668	-	-
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.	49.6x	20.2x	29.53x	0.59%	2,082B
NVIDIA CORPORATION	28.83x	14.84x	21.74x	0.02%	5,710B
SK HYNIX INC.	6.71x	3.73x	4.57x	0.24%	927B
MICRON TECHNOLOGY, INC.	13.29x	7.7x	9.48x	0.07%	875B
AMD (ADVANCED MICRO DEVICES)	83.34x	14.62x	56.61x	-.--%	733B
INTEL CORPORATION	-300.45x	10.11x	30.25x	-.--%	583B
TEXAS INSTRUMENTS INCORPORATED	40.16x	13.72x	26.35x	1.87%	280B
ARM HOLDINGS PLC	248.13x	48.85x	103.15x	-.--%	243B
QUALCOMM, INC.	15.84x	5.1x	14.39x	1.81%	211B
ANALOG DEVICES, INC.	50.18x	15.11x	24.61x	1.01%	208B
Average	23.56x	15.40x	32.07x	0.56%	1,185B
Weighted average by Cap.	21.70x	14.64x	25.14x	0.23%