The Discounted Cash Flow (DCF) valuation of Broadcom Inc (AVGO) is 47.87 USD. With the latest stock price at 224.80 USD, the upside of Broadcom Inc based on DCF is -78.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 12.2% | 10.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 32.17 - 83.77 | 47.87 |
| Upside | -85.7% - -62.7% | -78.7% |