
Broadcom Inc.
AVGO 233.04 (-1.35%) 3.15
1.09(T)
Information Technology
Semiconductors and Semiconductor Equipment
Holdings:
Shares:
Cost basis:
Broadcom Inc. (AVGO) price target and intrinsic value estimate
AVGO's fair price estimate is $267.3
This valuation is based on a fair P/E of 29.4 and EPS estimates of $9.09
The median analyst price target for AVGO is $250.0.
Analyst price targets range from $171.6 to $300.0
Is AVGO overvalued or undervalued?
AVGO is currently trading at $233.04
AVGO is undervalued by 13% using the pevaluation method.
AVGO is undervalued by 7% compared to median analyst price targets.
Do you agree with this valuation?
Valuation
PEvaluation
Current price
$233.04
Fairly valued
Low
$200
Median
$267
High
$334
Fair P/E
Margin of safety
Analyst valuation
Current price
$233.04
Fairly valued
Low
$172
Median
$250
High
$300
Discounted cash-flow
N/A
Negative FCF or FCF estimates
Negative FCF or FCF estimates
Discount
rate10%
rate10%
Terminal
rate5%
rate5%
Growth p.
length5y
length5y
Growth p.
rate10%
rate10%
Economic moat: Very wide
Overview
Market data
Market cap:$1.09(T)
Enterprise value:$1.15(T)
Total Equity:$67.68(B)
Shares outstanding:4.69(B)
Div. yield:0.93%
P/S:20.90
P/E:183.50
P/FCF:56.29
P/B:16.14
EPS:$1.3
FCF per share:$4.1
Dividend per share:$2.2
Income (TTM)
Revenue$51.57(B)
Gross profit$38.79(B)
EBITDA$25.36(B)
Net income$5.89(B)
Gross margin75.2%
Net margin11.4%
Balance sheet
Total assets$165.65(B)
Total liabilities$97.97(B)
Cash & Short-term inv.$9.35(B)
Long-term debt$66.28(B)
Debt issued$39.95(B)
Debt repaid$-19.61(B)
Cash flow (TTM)
FCF$19.41(B)
CapEx$-548.00(M)
Dividends paid$-9.81(B)
Stock issued$190.00(M)
Stock repurchased$-12.39(B)
Stock-based comp.$5.74(B)
Future Growth
Revenue
CAGR: 17.9%FY+1$61.29(B)
FY+2$70.64(B)
FY+3$81.72(B)
FY+4$106.86(B)
FY+5$118.26(B)
Net Income
CAGR: 19.7%FY+1$31.10(B)
FY+2$36.85(B)
FY+3$43.73(B)
FY+4$57.35(B)
FY+5$63.78(B)
EPS
CAGR: 21.8%FY+1$6.36
FY+2$7.59
FY+3$9.19
FY+4$12.36
FY+5$13.99
FCF per share
CAGR: 19.3%FY+1$6.72
FY+2$8.29
FY+3$9.56
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.