
Broadcom Inc.
AVGO 376.51 (-1.39%) 5.24
EV: $1.54(T)
Total Equity: $99.69(B)
Debt/Equity: 0.60
Dividend/share: $2.6
Div. yield: 0.69%
P/E: 46.71
Forward P/E: 32.29
P/FCF: 45.64
P/S: 20.06
P/B: 18.03
EPS: $8.1
EPS (fwd): $11.7
FCF/share: $8.3
Revenue/share: $18.8
Book value/share: $20.9
ROIC: 16.4%
ROA: 13.7%
ROE: 31.0%
Margins: Gross | Op. | Net
75.5% | 40.8% | 42.9%
0.0%of Portfolio
My holdings
Day change
Total change
AVGO Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$377
88% Undervalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Very wide
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 11.3 | 11.7 | 12.4 | 46 |
| FY+2 | 17.5 | 19.4 | 22.4 | 47 |
| FY+3 | 25.2 | 30.6 | 34.3 | 33 |
| FY+4 | 30.5 | 40.7 | 50.5 | 4 |
| FY+5 | 34.1 | 47.7 | 64.0 | 3 |
Analyst Price Targets
CURRENT PRICE
$377
42% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
