TrimmTrack
Sign in

Broadcom (AVGO) valuation

Run six valuation models on Broadcom with live data: DCF, Reverse DCF, Graham number, Monte Carlo, scenarios and sum-of-the-parts (NAV).

AVGO
AVGO

Broadcom

AVGO · Technology

Current price

419,67 USD

You're trying every model for free, no account needed. Sign up to save your analyses →

Valuation

Market cap
$2T
PE (TTM | NTM | +1y)
70.06 | 21.49 | 21.49
Price / Sales
26.46
EV / EBITDA
48.11
Price / Book
22.77

Cash flow

FCF yield(5.72 / 419.67)
+1.36%
SBC-adjusted FCF yield
—
SBC impact
—

Margins & growth

Profit margin
+38.85%
Operating margin
+48.99%
Quarterly earnings (YoY)
—
Quarterly revenue (YoY)
—

Balance

Cash
$19.63B
Debt
$64.91B
Net position
-$45.28B

Dividend

Dividend yield
+0.62%
Payout ratio
+41.26%
Next payout
6/30/2026

Price (1 year)

+36.99%
$446.77

Revenue

estimate
Q4 23: $9.3BQ4 23Q1 24: $11.96BQ2 24: $12.49BQ2 24Q3 24: $13.07BQ4 24: $14.05BQ4 24Q1 25: $14.92BQ2 25: $15BQ2 25Q3 25: $15.95BQ4 25: $18.02BQ4 25Q1 26: $19.31BQ2 26: $22.19BQ2 26Q3 26 · estimate: $29.44BQ3 26$29.44B

EBITDA

Q2 25: $8.02BQ2 25Q3 25: $8.29BQ3 25Q4 25: $9.86BQ4 25Q1 26: $11.15BQ1 26Q2 26: $13.07BQ2 26$13.07B

Net income

Q2 25: $4.97BQ2 25Q3 25: $4.14BQ3 25Q4 25: $8.52BQ4 25Q1 26: $7.35BQ1 26Q2 26: $9.31BQ2 26$9.31B

Free cash flow

Q1 24: $4.69BQ1 24Q1 25: $6.01BQ2 25: $6.41BQ2 25Q3 25: $7.02BQ4 25: $7.47BQ4 25Q1 26: $8.01BQ2 26: $10.26BQ2 26$10.26B

EPS

estimate
Q4 23: -14.42Q4 23Q1 24: 0.28Q2 24: 0.44Q2 24Q3 24: -0.40Q4 24: 0.91Q4 24Q1 25: 1.14Q2 25: 1.03Q2 25Q3 25: 0.85Q4 25: 1.74Q4 25Q1 26: 1.50Q2 26: 1.91Q2 26Q3 26 · estimate: 3.24Q3 263.24

Cash & debt

CashDebt
Q4 23 · Cash: $14.19BQ4 23Q1 24 · Cash: $11.86BQ2 24 · Cash: $9.81BQ2 24Q3 24 · Cash: $9.95BQ4 24 · Cash: $9.35BQ4 24Q1 25 · Cash: $9.31BQ2 25 · Cash: $9.47BQ2 25 · Debt: $67.28BQ2 25Q3 25 · Cash: $10.72BQ3 25 · Debt: $64.23BQ4 25 · Cash: $16.18BQ4 25 · Debt: $65.14BQ4 25Q1 26 · Cash: $14.17BQ1 26 · Debt: $66.06BQ2 26 · Cash: $19.63BQ2 26 · Debt: $64.91BQ2 26$67.28B

Return of capital

DividendsBuybacks
Q4 23 · Dividends: $1.9BQ4 23 · Buybacks: $123MQ4 23Q1 24 · Dividends: $2.44BQ1 24 · Buybacks: $7.18BQ2 24 · Dividends: $2.44BQ2 24Q3 24 · Dividends: $2.45BQ4 24 · Dividends: $2.48BQ4 24Q1 25 · Dividends: $2.77BQ1 25 · Buybacks: $0Q2 25 · Dividends: $2.79BQ2 25 · Buybacks: $4.22BQ2 25Q3 25 · Dividends: $2.79BQ3 25 · Buybacks: $58MQ4 25 · Dividends: $2.8BQ4 25Q1 26 · Dividends: $3.09BQ1 26 · Buybacks: $7.85BQ2 26 · Dividends: $3.09BQ2 26 · Buybacks: $600MQ2 26$10.94B

Shares outstanding

Q4 23: 4.14BQ4 23Q4 23: 468.14MQ1 24: 463MQ1 24: 463.42MQ2 24: 465MQ2 24Q2 24: 465.49MQ3 24: 4.67BQ3 24: 4.67BQ4 24: 4.69BQ4 24Q4 24: 4.69BQ1 25: 4.7BQ1 25: 4.7BQ2 25: 4.7BQ2 25Q2 25: 4.7BQ3 25: 4.72BQ3 25: 4.72BQ4 25: 4.74BQ4 25Q4 25: 4.74BQ1 26: 4.74BQ1 26: 4.73BQ2 26: 4.76BQ2 26: 4.76BQ2 264.76B

Stock-based compensation

Q1 24: $1.58BQ1 24Q1 25: $1.28BQ2 25: $1.77BQ2 25Q3 25: $2.32BQ4 25: $2.2BQ4 25Q1 26: $2.18BQ2 26: $2.09BQ2 26$2.32B

Operating expenses

R&DSG&A
Q4 23 · R&D: $1.39BQ4 23 · SG&A: $418MQ4 23Q1 24 · R&D: $2.31BQ1 24 · SG&A: $1.57BQ2 24 · R&D: $2.42BQ2 24 · SG&A: $1.28BQ2 24Q3 24 · R&D: $2.35BQ3 24 · SG&A: $1.1BQ4 24 · R&D: $2.23BQ4 24 · SG&A: $1.01BQ4 24Q1 25 · R&D: $2.25BQ1 25 · SG&A: $949MQ2 25 · R&D: $2.69BQ2 25 · SG&A: $1.08BQ2 25Q3 25 · R&D: $3.05BQ3 25 · SG&A: $1.07BQ4 25 · R&D: $2.98BQ4 25 · SG&A: $1.11BQ4 25Q1 26 · R&D: $2.97BQ1 26 · SG&A: $1.02BQ2 26 · R&D: $3BQ2 26 · SG&A: $1.06BQ2 26$4.12B

Source: Yahoo Finance. Quarterly history grows automatically over time as new quarters are published.

Other comparisons

Broadcom vs Qualcomm

Popular companies

AppleNvidiaTeslaMicrosoftAmazonAlphabet (Google)Meta PlatformsNetflixAMDPalantirBerkshire HathawayJPMorgan ChaseVisaMastercardWalt DisneyCoca-ColaPepsiCoMcDonald'sNikeStarbucksIntelQualcommOracleSalesforceAdobePayPalUberAirbnbCoinbaseShopify