Valuation Broadcom Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 06/03/2026 GMT			5-day change	1st Jan Change
330.48 ^USD	-0.69%		+3.42%	-4.51%

03-06	Tech Down After February Jobs Data - Tech Roundup	DJ
03-06	Materials Down on Stagflation Fears - Materials Roundup	DJ

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	1,565,022	-	-
Change	-	-16.45%	94.71%	119.39%	121.25%	-10.34%	-	-
Enterprise Value (EV) ¹	248,634	211,795	384,656	847,172	1,794,486	1,586,214	1,525,635	1,439,481
Change	-	-14.82%	81.62%	120.24%	111.82%	-11.61%	-3.82%	-5.65%
P/E ratio	35.8x	17.2x	26.4x	137x	77.5x	39x	23x	18.8x
PBR	9.64x	8.82x	15.5x	11.5x	22.5x	14.5x	9.57x	6.46x
PEG	-	0.2x	1.1x	-2.2x	0x	0.5x	0.3x	0.8x
Capitalization / Revenue	8.05x	5.56x	10x	15.3x	27.3x	14.9x	10.3x	8.25x
EV / Revenue	9.06x	6.38x	10.7x	16.4x	28.1x	15.1x	10.1x	7.59x
EV / EBITDA	15.1x	10.1x	16.6x	26.6x	41.7x	22.4x	14.8x	11.1x
EV / EBIT	15.6x	10.4x	17.4x	27.6x	42.7x	23.4x	14.6x	11.3x
EV / FCF	18.7x	13x	21.8x	43.6x	66.7x	32.1x	19.3x	14.7x
FCF Yield	5.36%	7.7%	4.58%	2.29%	1.5%	3.11%	5.18%	6.82%
Dividend per Share ²	1.44	1.64	1.905	2.17	2.42	2.596	2.953	3.432
Rate of return	2.68%	3.6%	2.19%	1.28%	0.65%	0.79%	0.89%	1.04%
EPS ²	1.5	2.653	3.298	1.23	4.77	8.476	14.39	17.61
Distribution rate	96%	61.8%	57.8%	176%	50.7%	30.6%	20.5%	19.5%
Net sales ¹	27,450	33,203	35,819	51,574	63,887	104,747	151,583	189,694
EBITDA ¹	16,451	21,029	23,213	31,897	43,004	70,952	103,423	130,140
EBIT ¹	15,912	20,294	22,125	30,736	41,997	67,873	104,744	127,169
Net income ¹	6,736	11,495	14,082	5,895	23,126	41,271	67,799	84,530
Net Debt ¹	27,567	27,099	25,040	58,218	48,958	21,193	-39,387	-125,541
Reference price ²	53.71	45.60	87.13	168.92	369.63	330.48	330.48	330.48
Nbr of stocks (in thousands)	4,116,163	4,050,078	4,127,355	4,670,576	4,722,365	4,735,603	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BROADCOM INC.	38.99x	15.14x	22.36x	0.79%	1,565B
NVIDIA CORPORATION	21.98x	11.27x	16.87x	0.02%	4,320B
SK HYNIX INC.	16.41x	6.6x	10.61x	0.2%	430B
MICRON TECHNOLOGY, INC.	11.04x	5.16x	7.41x	0.13%	417B
AMD (ADVANCED MICRO DEVICES)	43.05x	6.49x	27.47x	-.--%	314B
INTEL CORPORATION	-281.42x	4.32x	14.24x	-.--%	217B
TEXAS INSTRUMENTS INCORPORATED	30.1x	9.43x	19.51x	2.96%	176B
ANALOG DEVICES, INC.	37.08x	11.29x	18.53x	1.36%	154B
QUALCOMM, INC.	15.71x	3.4x	9.56x	2.65%	145B
ARM HOLDINGS PLC	123.37x	24.04x	50.6x	0%	121B
Average	5.63x	9.71x	19.71x	0.81%	785.87B
Weighted average by Cap.	18.88x	11.09x	17.95x	0.33%