As of 2024-12-15, the Intrinsic Value of Broadcom Inc (AVGO) is
47.87 USD. This Broadcom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 224.80 USD, the upside of Broadcom Inc is
-78.70%.
The range of the Intrinsic Value is 32.17 - 83.77 USD
47.87 USD
Intrinsic Value
Broadcom Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.17 - 83.77 |
47.87 |
-78.7% |
| DCF (Growth 10y) |
41.76 - 99.22 |
59.42 |
-73.6% |
| DCF (EBITDA 5y) |
46.52 - 69.98 |
58.56 |
-73.9% |
| DCF (EBITDA 10y) |
54.06 - 86.08 |
69.36 |
-69.1% |
| Fair Value |
27.27 - 27.27 |
27.27 |
-87.87% |
| P/E |
37.66 - 133.84 |
70.73 |
-68.5% |
| EV/EBITDA |
50.89 - 116.81 |
81.30 |
-63.8% |
| EPV |
19.81 - 31.37 |
25.59 |
-88.6% |
| DDM - Stable |
8.04 - 23.28 |
15.66 |
-93.0% |
| DDM - Multi |
42.95 - 82.17 |
55.11 |
-75.5% |
Broadcom Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,049,946.40 |
| Beta |
3.61 |
| Outstanding shares (mil) |
4,670.58 |
| Enterprise Value (mil) |
1,109,953.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.86% |
| Cost of Debt |
4.54% |
| WACC |
10.61% |