AVGO logo
Broadcom Inc.
AVGO
192.47 (0.04%) 0.08
904.98(B)
Information Technology
Semiconductors and Semiconductor Equipment
Broadcom Inc. designs develops and supplies various semiconductor devices with a focus on complex digital and mixed signal complementary metal oxide semiconductor based devices and analog III-V based products worldwide. The company operates in two segments Semiconductor Solutions and Infrastructure Software. It provides Ethernet switching and routing custom silicon solutions optical and copper physical layer devices and fiber optic transmitter and receiver components; set-top box system-on-chips (SoCs) data over cable service interface specifications cable modem and networking infrastructure DSL access multiplexer/PON optical line termination products and Wi-Fi access point SoCs as well as digital subscriber line (DSL)/cable passive optical networking (PON) gateways; and fiber optic components and mobile device connectivity solutions. The company also offers RF front end modules and filters; Wi-Fi Bluetooth and global positioning system/global navigation satellite system SoCs; custom touch controllers; inductive charging application specific integrated circuits; serial attached small computer system interface and redundant array of independent disks controllers and adapters peripheral component interconnect express switches fiber channel host bus adapters read channel based SoCs custom flash controllers and preamplifiers; and optocouplers industrial fiber optics industrial and medical sensors motion control encoders and subsystems light emitting diodes ethernet PHYs switch ICs and camera microcontrollers. Its products are used in various applications in enterprise and data center networking including artificial intelligence networking and connectivity home connectivity set-top boxes broadband access telecommunication equipment smartphones and base stations data center servers and storage systems factory automation power generation and alternative energy systems and electronic displays. Broadcom Inc. was founded in 1961 and is headquartered in Palo Alto California.
My Holdings:
(?% ownership)
Shares:
Cost basis:

Broadcom Inc. (AVGO) price target and intrinsic value estimate

AVGO's fair price estimate is $263.6

This valuation is based on a fair P/E of 26.0 and EPS estimates of $10.15

The median analyst price target for AVGO is $247.9.

Analyst price targets range from $198.0 to $300.0

Is AVGO overvalued or undervalued?

AVGO is currently trading at $192.47

AVGO is undervalued by 37% using the pevaluation method.

AVGO is undervalued by 29% compared to median analyst price targets.

Access thousands of companies and create your own custom market model. Create FREE account!

Valuation

PEvaluation

37% undervalued
Low
$198
Median
$264
High
$330
$192
Fair P/E
Margin of safety

Analyst Valuation

29% undervalued
Low
$198
Median
$248
High
$300
$192
Strong Buy7
Buy28
Hold5
Sell0
Strong Sell0

Discounted Cash Flow Valuation

N/A
Negative FCF or FCF estimates
Discount rateNaN%
Growth rate10.0%
Terminal rate7.0%
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: Very wide
More valuation methods

Overview

Market cap:$904.98(B)
Enterprise value:$962.26(B)
Total Equity:$69.79(B)
Div. yield:1.16%
P/S:16.48
P/E:89.11
P/FCF:43.64
P/B:12.97
EPS:$2.2
FCF per share:$4.4
Dividend per share:$2.2
ROIC:7.1%
ROA:5.9%
ROE:14.4%

Income (TTM)

RevenueGrossNet
Revenue$54.53(B)
Gross profit$41.58(B)
EBITDA$28.84(B)
Net income$10.07(B)
Gross margin76.3%
Operating margin34.3%
Net margin18.5%
Shares outstanding:4.70(B)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$165.36(B)
Current assets$20.99(B)
Total liabilities$95.57(B)
Current liabilities$20.91(B)
Cash & Short-term inv.$9.31(B)
Long-term debt$60.91(B)
Total intangibles$136.45(B)
PP&E$2.46(B)

Cash flow (TTM)

CFOCFICFF
FCF$20.73(B)
CapEx$-526.00(M)
Dividends paid$-10.15(B)
Stock issued$190.00(M)
Stock repurchased$-6.14(B)
Stock-based comp.$5.45(B)
Debt issued$16.91(B)
Debt repaid$-26.76(B)

Per Share Data

x1
Price: $192
Revenue: $11.7 (16.5x | 6.1%) Gross profit: $8.84 (21.8x | 4.6%) Earnings: $2.16 (89.1x | 1.1%)
FCF: $4.41 (43.6x | 2.3%) Stock-based Comp.: $1.16 (166.1x | 0.6%) CapEx.: $0.11 (1720.5x | 0.1%) Dividend: $2.23 (86.3x | 1.2%)
Total Assets: $35.2 (5.5x | 18.3%) Total Liabilities: $20.3 (9.5x | 10.6%) Book Value: $14.8 (13.0x | 7.7%) Cash & ST inv.: $1.98 (97.2x | 1.0%) Debt: $13.0 (14.9x | 6.7%)
Earnings FY+1: $6.64 (29.0x | 3.4%) Earnings FY+2: $7.87 (24.5x | 4.1%) Earnings FY+3: $9.11 (21.1x | 4.7%) Earnings FY+4: $12.7 (15.1x | 6.6%) Earnings FY+5: $14.5 (13.3x | 7.5%)
FCF FY+1: $7.03 (27.4x | 3.7%) FCF FY+2: $8.54 (22.5x | 4.4%) FCF FY+3: $10.1 (19.1x | 5.2%)

Growth Estimates

Revenue

CAGR: 18.3%
FY+1FY+2FY+3FY+4FY+5
FY+1$62.65(B)
FY+2(+16.1%)$72.71(B)
FY+3(+13.7%)$82.70(B)
FY+4(+34.2%)$110.97(B)
FY+5(+10.5%)$122.67(B)

Net Income

CAGR: 19.4%
FY+1FY+2FY+3FY+4FY+5
FY+1$32.51(B)
FY+2(+18.2%)$38.42(B)
FY+3(+15.8%)$44.49(B)
FY+4(+32.7%)$59.05(B)
FY+5(+11.8%)$66.04(B)

EPS

CAGR: 21.6%
FY+1FY+2FY+3FY+4FY+5
FY+1$6.64
FY+2(+18.5%)$7.87
FY+3(+15.8%)$9.11
FY+4(+39.8%)$12.74
FY+5(+13.8%)$14.50

FCF per share

CAGR: 19.8%
FY+1FY+2FY+3
FY+1$7.03
FY+2(+21.5%)$8.54
FY+3(+18.1%)$10.09

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade
YearlyQuarterly
Income
FY2007FY2008FY2009FY2010FY2011FY2012FY2013FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
FY2007FY2008FY2009FY2010FY2011FY2012FY2013FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024TTM5Y avg5Y CAGR
Revenue23.89(B)27.45(B)33.20(B)35.82(B)51.57(B)54.53(B)34.39(B)21%
COGS10.37(B)10.61(B)11.11(B)11.13(B)19.07(B)19.25(B)12.46(B)16%
Gross Profit13.52(B)16.84(B)22.09(B)24.69(B)32.51(B)35.28(B)21.93(B)25%
Total OpEx.9.30(B)8.18(B)7.81(B)8.24(B)17.51(B)16.55(B)10.21(B)17%
  R&D4.97(B)4.85(B)4.92(B)5.25(B)9.31(B)9.26(B)5.86(B)17%
  SG&A1.94(B)1.35(B)1.38(B)1.59(B)4.96(B)4.34(B)2.24(B)27%
Operating Income4.21(B)8.67(B)14.28(B)16.45(B)15.00(B)18.73(B)11.72(B)37%
Interest Expense-1.78(B)-1.89(B)-1.74(B)-1.62(B)-3.95(B)-3.44(B)-2.19(B)22%
Interest Income53.00(M)16.00(M)100.00(M)535.00(M)461.00(M)0.00233.00(M)72%
Pre-tax income2.44(B)6.76(B)12.43(B)15.10(B)9.92(B)14.06(B)9.33(B)42%
Income tax518.00(M)-29.00(M)-939.00(M)-1.01(B)-3.75(B)-3.67(B)-1.04(B)N/A%
Net Income2.96(B)6.74(B)11.49(B)14.08(B)5.89(B)10.07(B)8.23(B)19%
Cash flow
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Stock-based Comp.FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
EPS (Basic)FCF/ShareDividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
P/EP/SEV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
ROICROAROCEROE
Shares outstanding
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Shares (Basic)Shares (Diluted)
Market Cap.
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024
Market Cap.

Tools

Future P/E Valuation

Projection Years
Base Revenue
Revenue Growth Rate
Final Net Margin
Final P/E Ratio
Discount Rate
What is the Future P/E Value Calculator?

This valuation calculator determines the fair price of a stock by projecting revenue, applying a net margin, and using a target P/E multiple.

How to Use This P/E Intrinsic Value Calculator?

Enter the base revenue, growth rate, final net margin, discount rate and fair P/E ratio.

Which Companies is This Method Suited For?

This method is suited for growth companies with increasing revenues, for which you can estimate the future net margin and assign a fair final P/E.

Growth companiesMature companiesEarly-stage companies

Dividend Discount Model

Annual Dividend
First Stage Length (Years)
First Stage Growth Rate
Final Growth Rate
Discount Rate
What is the Dividend Discount Model (DDM)?

The DDM is a stock valuation approach that estimates the intrinsic value of a stock based on its expected future dividends, discounted to present value.

How to Use This DDM Calculator?

Enter the annual dividend, expected growth rate, and discount rate to compute the intrinsic value.

Which Companies is This Method Suited For?

The DDM is best suited for valuing mature, dividend-paying companies that have a consistent history of paying dividends and are expected to continue doing so with a stable growth rate.

Dividend-paying companiesMature companies

Discounted Cash Flow

Forecast years
Terminal Growth Rate
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%
What is the Discounted Cash Flow (DCF) Model?

The DCF model is a fundamental valuation method used to estimate the intrinsic value of a company based on the present value of future free cash flows.

How to Use This DCF Calculator?

Enter the expected free cash flows, the terminal growth rate, and the discount rate.

Which Companies is This Method Suited For?

The DCF model is suitable for valuing mature or growth companies with reasonably predictable future cash flows. It can be challenging to apply to companies with uncertain cash flows.

Growth companiesMature companiesDividend-paying companiesCompanies with predictable FCF

Discounted Cash Flow (exit mult.)

Forecast years
Exit FCF Multiple
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%
What is the Discounted Cash Flow (DCF) Model?

The DCF model is a fundamental valuation method used to estimate the intrinsic value of a company based on the present value of future free cash flows.

How to Use This DCF Calculator?

Enter the expected free cash flows, an exit FCF multiple, and the discount rate.

Which Companies is This Method Suited For?

The DCF model is suitable for valuing mature or growth companies with reasonably predictable future cash flows. It can be challenging to apply to companies with uncertain cash flows.

Growth companiesMature companiesCompanies with predictable FCF

Graham Formula

Earnings Per Share
Expected Growth Rate
Government Bond Rate
What is the Graham Number with Growth?

The Graham Number formula with growth is an enhancement of Benjamin Graham's original intrinsic valuation method. It uses the earnings per share (EPS) and expected growth rate to estimate the fair value of a stock.

How to Use This Graham Number Calculator?

Enter the earnings per share (EPS), expected growth rate, and the bond yield to compute the intrinsic value of a stock.

Which Companies is This Method Suited For?

The Graham Number Calculator is best suited for valuing companies with positive earnings and a predictable growth rate.

Growth companiesMature companiesCompanies with predictable earnings

Future Dividend Yield

Base Dividend
Current Price
Number of Years
Dividend Growth Rate
What is the Future Yield Calculator?

The Future Yield Calculator helps you estimate the future dividend yield of a stock based on its current dividend, price, and expected dividend growth rate.

How to Use This Calculator?

Enter the base dividend, current price, number of years, and dividend growth rate. Optionally, preload stock data to automatically fetch the dividend and price. The calculator will display the current yield and the projected future yield.

Dividend Income

Investment Amount
Dividend Yield
What is the Dividend Income Calculator?

The Dividend Income Calculator helps you estimate the yearly, quarterly, monthly, and daily income of your investments.

How to Use This Calculator?

Enter the dividend yield and the invested amount. Optionally, preload stock data to automatically fetch the dividend yield.

Required Investment

Dividend Yield
Desired Yearly Payout
Desired Quarterly Payout
Desired Monthly Payout
What is the Required Investment Calculator?

The Required Investment Calculator helps you determine the amount of money you need to invest in a stock to achieve a desired dividend.

How to Use This Calculator?

Enter the dividend yield and your desired dividend income. Optionally, preload stock data to automatically fetch the dividend yield.