Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 10/09/2024 BST			After market 22:13:24
148.21 ^USD	+5.25%		147.90	-0.21%

12:16pm	Tower Semiconductor Announces Production of Wi-Fi 7 RF Front-End Module	CI
09-09	Wall Street: day's rebound to be confirmed, Apple stagnates	CF

Fiscal Period: October	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	114,305	143,602	218,844	191,528	346,021	655,501	-	-
Change	-	25.63%	52.4%	-12.48%	80.66%	89.44%	-	-
Enterprise Value (EV) ¹	142,048	177,046	246,411	218,627	371,061	711,386	697,528	685,533
Change	-	24.64%	39.18%	-11.28%	69.72%	91.72%	-1.95%	-1.72%
P/E ratio	44.8x	56.1x	35.4x	17.8x	25.4x	135x	36.6x	26.8x
PBR	5.13x	6.05x	9.54x	9.14x	14.9x	9.8x	8.63x	7.85x
PEG	-	-36.07x	0x	0.2x	1x	-2x	0x	0.7x
Capitalization / Revenue	5.06x	6.01x	7.97x	5.77x	9.66x	12.7x	10.9x	9.69x
EV / Revenue	6.29x	7.41x	8.98x	6.58x	10.4x	13.8x	11.6x	10.1x
EV / EBITDA	11.4x	13.1x	15x	10.4x	16x	22.5x	18x	15.6x
EV / EBIT	11.9x	13.7x	15.5x	10.8x	16.8x	23.3x	18.5x	15.8x
EV / FCF	15.3x	15.3x	18.5x	13.4x	21x	32.9x	23.2x	19.5x
FCF Yield	6.52%	6.55%	5.41%	7.46%	4.75%	3.04%	4.31%	5.13%
Dividend per Share ²	1.12	1.3	1.44	1.64	1.905	2.105	2.304	2.769
Rate of return	3.89%	3.66%	2.71%	3.47%	2.27%	1.49%	1.64%	1.97%
EPS ²	0.643	0.633	1.5	2.653	3.298	1.04	3.843	5.25
Distribution rate	174%	205%	96%	61.8%	57.8%	202%	60%	52.7%
Net sales ¹	22,597	23,888	27,450	33,203	35,819	51,580	60,358	67,680
EBITDA ¹	12,498	13,509	16,451	21,029	23,213	31,618	38,668	43,948
EBIT ¹	11,929	12,939	15,912	20,294	22,125	30,594	37,780	43,424
Net income ¹	2,724	2,960	6,736	11,495	14,082	5,124	19,024	24,620
Net Debt ¹	27,743	33,444	27,567	27,099	25,040	55,886	42,027	30,032
Reference price ²	28.82	35.50	53.17	47.29	83.84	140.82	140.82	140.82
Nbr of stocks (in thousands)	3,966,708	4,045,013	4,116,163	4,050,078	4,127,355	4,654,884	-	-
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.	110.55x	13.8x	22.43x	+1.49%	656B
NVIDIA CORPORATION	38.78x	20.35x	31.5x	+0.03%	2,612B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.44x	7.95x	11.78x	+1.65%	725B
AMD (ADVANCED MICRO DEVICES)	105.51x	8.45x	37.75x	-.--%	224B
TEXAS INSTRUMENTS INCORPORATED	38.93x	12x	26.73x	+2.61%	184B
QUALCOMM, INC.	18.52x	4.67x	12.13x	+2.05%	179B
ARM HOLDINGS PLC	146.67x	32.31x	63.37x	-.--%	132B
ANALOG DEVICES, INC.	69.2x	12.11x	27.25x	+1.67%	109B
MICRON TECHNOLOGY, INC.	121.79x	4x	11.09x	+0.54%	95.66B
INTEL CORPORATION	-22.3x	2.22x	11.54x	+1.97%	81.54B
Average	64.91x	11.79x	25.56x	+1.20%	499.62B
Weighted average by Cap.	52.04x	15.81x	26.89x	+0.70%