As of 2025-05-16, the Intrinsic Value of Broadcom Inc (AVGO) is 62.46 USD. This Broadcom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 232.64 USD, the upside of Broadcom Inc is -73.10%.
The range of the Intrinsic Value is 42.23 - 111.12 USD
Based on its market price of 232.64 USD and our intrinsic valuation, Broadcom Inc (AVGO) is overvalued by 73.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.23 - 111.12 | 62.46 | -73.1% |
| DCF (Growth 10y) | 57.60 - 140.24 | 82.09 | -64.7% |
| DCF (EBITDA 5y) | 51.17 - 84.19 | 67.47 | -71.0% |
| DCF (EBITDA 10y) | 65.81 - 110.53 | 86.70 | -62.7% |
| Fair Value | 53.56 - 53.56 | 53.56 | -76.98% |
| P/E | 64.53 - 129.49 | 95.72 | -58.9% |
| EV/EBITDA | 37.79 - 153.20 | 86.59 | -62.8% |
| EPV | 30.12 - 44.01 | 37.07 | -84.1% |
| DDM - Stable | 17.48 - 53.13 | 35.30 | -84.8% |
| DDM - Multi | 37.57 - 80.98 | 50.54 | -78.3% |
| Market Cap (mil) | 1,093,861.60 |
| Beta | 2.64 |
| Outstanding shares (mil) | 4,701.95 |
| Enterprise Value (mil) | 1,151,133.60 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.10% |
| Cost of Debt | 4.89% |
| WACC | 9.74% |