|
End-of-day quote
Thailand S.E.
02/11/2026
|
5-day change | 1st Jan Change | ||
| 2.240 THB | 0.00% |
|
0.00% | +0.90% |
| 10:34am | AI: networking market expected to grow sevenfold by 2027 |  |
| 06:29am | U.S. International Trade Commission Drops Probe on Samsung, Google, NVIDIA and Others | MT |
Company Valuation: Broadcom Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 221,067 | 184,696 | 359,616 | 788,954 | 1,745,528 | 1,538,207 | - | - |
| Change | - | -16.45% | 94.71% | 119.39% | 121.25% | -11.88% | - | - |
| Enterprise Value (EV) 1 | 248,634 | 211,795 | 384,656 | 847,172 | 1,794,486 | 1,562,887 | 1,491,608 | 1,388,032 |
| Change | - | -14.82% | 81.62% | 120.24% | 111.82% | -12.91% | -4.56% | -6.94% |
| P/E | 35.8x | 17.2x | 26.4x | 137x | 77.5x | 34.8x | 19.6x | 11.9x |
| PBR | 9.64x | 8.82x | 15.5x | 11.5x | 22.5x | 13.6x | 8.62x | 5.46x |
| PEG | - | 0.2x | 1.1x | -2.2x | 0x | 0.4x | 0.3x | 0.2x |
| Capitalization / Revenue | 8.05x | 5.56x | 10x | 15.3x | 27.3x | 14.5x | 8.83x | 5.65x |
| EV / Revenue | 9.06x | 6.38x | 10.7x | 16.4x | 28.1x | 14.7x | 8.56x | 5.1x |
| EV / EBITDA | 15.1x | 10.1x | 16.6x | 26.6x | 41.7x | 21.7x | 12.7x | 7.46x |
| EV / EBIT | 15.6x | 10.4x | 17.4x | 27.6x | 42.7x | 22x | 12.8x | 7.57x |
| EV / FCF | 18.7x | 13x | 21.8x | 43.6x | 66.7x | 31.8x | 17.4x | 10.2x |
| FCF Yield | 5.36% | 7.7% | 4.58% | 2.29% | 1.5% | 3.15% | 5.75% | 9.8% |
| Dividend per Share 2 | 1.44 | 1.64 | 1.905 | 2.17 | 2.42 | 2.597 | 2.993 | 3.228 |
| Rate of return | 2.68% | 3.6% | 2.19% | 1.28% | 0.65% | 0.81% | 0.93% | 1% |
| EPS 2 | 1.5 | 2.653 | 3.298 | 1.23 | 4.77 | 9.263 | 16.46 | 27.05 |
| Distribution rate | 96% | 61.8% | 57.8% | 176% | 50.7% | 28% | 18.2% | 11.9% |
| Net sales 1 | 27,450 | 33,203 | 35,819 | 51,574 | 63,887 | 105,985 | 174,227 | 272,365 |
| EBITDA 1 | 16,451 | 21,029 | 23,213 | 31,897 | 43,004 | 72,160 | 117,117 | 186,099 |
| EBIT 1 | 15,912 | 20,294 | 22,125 | 30,736 | 41,997 | 71,025 | 116,146 | 183,286 |
| Net income 1 | 6,736 | 11,495 | 14,082 | 5,895 | 23,126 | 45,259 | 79,156 | 134,356 |
| Net Debt 1 | 27,567 | 27,099 | 25,040 | 58,218 | 48,958 | 24,680 | -46,598 | -150,175 |
| Reference price 2 | 53.71 | 45.60 | 87.13 | 168.92 | 369.63 | 322.23 | 322.23 | 322.23 |
| Nbr of stocks (in thousands) | 4,116,163 | 4,050,078 | 4,127,355 | 4,670,576 | 4,722,365 | 4,773,630 | - | - |
| Announcement Date | 12/9/21 A | 12/8/22 A | 12/7/23 A | 12/12/24 A | 12/11/25 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.21x | 11.51x | 17.36x | 0.38% | 4,879B | |
| 21.11x | 10.33x | 13.95x | 1.16% | 1,855B | |
| 34.79x | 14.75x | 21.66x | 0.81% | 1,538B | |
| 4.8x | 2.92x | 3.25x | 0.08% | 943B | |
| 81.04x | 14.71x | 55.83x | -.--% | 762B | |
| 4.01x | 2.55x | 3.07x | 1.9% | 798B | |
| -26.15x | 5.6x | 15.81x | -.--% | 319B | |
| 33.33x | 12.51x | 22.79x | 1.91% | 276B | |
| Average | 21.64x | 9.36x | 19.22x | 0.78% | 1,421B | |
| Weighted average by Cap. | 23.01x | 10.49x | 17.88x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AVGO Stock
- AVGO80 Stock
- Valuation Broadcom Inc.
Select your edition
All financial news and data tailored to specific country editions
