Stock AVGO BROADCOM INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Broadcom Inc.

Equities

AVGO

US11135F1012

Semiconductors

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-06-03 pm EDT 		Pre-market 09:08:56 am
1,322 USD -0.66% Intraday chart for Broadcom Inc. 1,320 -0.15%
Jun. 03 NVIDIA, Other Chip Stocks Set for Growth Despite Near-term Challenges, BofA Securities Says MT
May. 31 Nvidia Isn't the Only Way to Play AI MT

Valuation

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 114,305 143,602 218,844 191,528 346,021 612,597 - -
Enterprise Value (EV) 1 142,048 177,046 246,411 218,627 371,061 665,641 654,105 643,174
P/E ratio 44.8 x 56.1 x 35.4 x 17.8 x 25.4 x 69 x 35.5 x 28 x
Yield 3.89% 3.66% 2.71% 3.47% 2.27% 1.59% 1.77% 2.02%
Capitalization / Revenue 5.06 x 6.01 x 7.97 x 5.77 x 9.66 x 12.2 x 10.7 x 9.73 x
EV / Revenue 6.29 x 7.41 x 8.98 x 6.58 x 10.4 x 13.2 x 11.4 x 10.2 x
EV / EBITDA 11.4 x 13.1 x 15 x 10.4 x 16 x 22.1 x 18 x 15.6 x
EV / FCF 15.3 x 15.3 x 18.5 x 13.4 x 21 x 29.4 x 23.1 x 20.1 x
FCF Yield 6.52% 6.55% 5.41% 7.46% 4.75% 3.4% 4.32% 4.98%
Price to Book 5.13 x 6.05 x 9.54 x 9.14 x 14.9 x 8.01 x 7.08 x 7.18 x
Nbr of stocks (in thousands) 396,671 404,501 411,616 405,008 412,736 463,421 - -
Reference price 2 288.2 355.0 531.7 472.9 838.4 1,322 1,322 1,322
Announcement Date 12/12/19 12/10/20 12/9/21 12/8/22 12/7/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 22,597 23,888 27,450 33,203 35,819 50,256 57,293 62,957
EBITDA 1 12,498 13,509 16,451 21,029 23,213 30,182 36,314 41,194
EBIT 1 11,929 12,939 15,912 20,294 22,125 29,443 34,691 38,808
Operating Margin 52.79% 54.17% 57.97% 61.12% 61.77% 58.59% 60.55% 61.64%
Earnings before Tax (EBT) 1 2,226 2,443 6,765 12,434 15,097 9,751 18,121 22,087
Net income 1 2,724 2,960 6,736 11,495 14,082 9,654 17,634 22,343
Net margin 12.05% 12.39% 24.54% 34.62% 39.31% 19.21% 30.78% 35.49%
EPS 2 6.430 6.330 15.00 26.53 32.98 19.15 37.22 47.27
Free Cash Flow 1 9,265 11,598 13,321 16,312 17,633 22,657 28,282 32,005
FCF margin 41% 48.55% 48.53% 49.13% 49.23% 45.08% 49.36% 50.84%
FCF Conversion (EBITDA) 74.13% 85.85% 80.97% 77.57% 75.96% 75.07% 77.88% 77.69%
FCF Conversion (Net income) 340.12% 391.82% 197.76% 141.91% 125.22% 234.7% 160.38% 143.24%
Dividend per Share 2 11.20 13.00 14.40 16.40 19.05 21.06 23.44 26.72
Announcement Date 12/12/19 12/10/20 12/9/21 12/8/22 12/7/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Octubre 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 7,407 7,706 8,103 8,464 8,930 8,915 8,733 8,876 9,295 11,961 12,003 12,677 13,752 14,217 13,997
EBITDA 1 4,518 4,818 5,111 5,378 5,722 5,678 5,686 5,801 6,048 7,156 7,055 7,647 8,538 8,751 8,838
EBIT 1 4,384 4,656 4,939 5,199 5,500 5,430 5,412 5,536 5,747 6,831 6,888 7,463 8,274 8,564 8,366
Operating Margin 59.19% 60.42% 60.95% 61.42% 61.59% 60.91% 61.97% 62.37% 61.83% 57.11% 57.39% 58.87% 60.17% 60.24% 59.77%
Earnings before Tax (EBT) 1 2,169 2,687 2,790 3,337 3,620 3,840 3,716 3,574 3,967 1,342 2,352 3,191 4,110 5,015 5,039
Net income 1 1,989 2,472 2,590 3,074 3,359 3,774 3,481 3,303 3,524 1,325 1,975 2,575 3,391 4,264 4,455
Net margin 26.85% 32.08% 31.96% 36.32% 37.61% 42.33% 39.86% 37.21% 37.91% 11.08% 16.46% 20.32% 24.66% 29.99% 31.83%
EPS 2 4.450 5.590 5.930 7.150 7.830 8.800 8.150 7.740 8.250 2.840 3.981 5.179 6.971 8.690 9.006
Dividend per Share 2 3.600 4.100 4.100 4.100 4.100 4.600 4.600 4.600 5.250 5.250 5.249 5.249 5.249 5.620 5.594
Announcement Date 12/9/21 3/3/22 5/26/22 9/1/22 12/8/22 3/2/23 6/1/23 8/31/23 12/7/23 3/7/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: Octubre 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 27,743 33,444 27,567 27,099 25,040 53,044 41,509 30,578
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.22 x 2.476 x 1.676 x 1.289 x 1.079 x 1.757 x 1.143 x 0.7423 x
Free Cash Flow 1 9,265 11,598 13,321 16,312 17,633 22,657 28,282 32,005
ROE (net income / shareholders' equity) 36.6% 40.9% 51.5% 69.3% 78.7% 32.5% 42.4% 33.1%
ROA (Net income/ Total Assets) 16.1% 4.13% 8.89% 22.2% 25.2% 14.5% 15.4% 14.7%
Assets 1 16,948 71,712 75,752 51,757 55,978 66,449 114,698 152,500
Book Value Per Share 2 56.20 58.70 55.70 51.70 56.20 165.0 187.0 184.0
Cash Flow per Share 2 23.10 28.60 32.10 39.60 42.40 47.70 60.50 83.60
Capex 1 432 463 443 424 452 560 638 693
Capex / Sales 1.91% 1.94% 1.61% 1.28% 1.26% 1.11% 1.11% 1.1%
Announcement Date 12/12/19 12/10/20 12/9/21 12/8/22 12/7/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Broadcom Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
37
Last Close Price
1,322 USD
Average target price
1,523 USD
Spread / Average Target
+15.24%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
BROADCOM INC. Stock Broadcom Inc.
+18.42% 613B
NVIDIA CORPORATION Stock NVIDIA Corporation
+132.22% 2,826B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY) Stock TSMC (Taiwan Semiconductor Manufacturing Company)
+42.66% 678B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+10.95% 264B
QUALCOMM, INC. Stock Qualcomm, Inc.
+42.37% 230B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+13.65% 176B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+50.19% 142B
INTEL CORPORATION Stock Intel Corporation
-39.72% 129B
ARM HOLDINGS PLC Stock Arm Holdings plc
+69.17% 132B
ANALOG DEVICES, INC. Stock Analog Devices, Inc.
+16.95% 115B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. AVGO Stock
  4. Financials Broadcom Inc.