Is Broadcom undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Broadcom Inc (AVGO) is 66.62 USD. This Broadcom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 195.57 USD, the upside of Broadcom Inc is -65.90%. This means that Broadcom is overvalued by 65.90%.
The range of the Intrinsic Value is 46.70 - 110.75 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.70 - 110.75 | 66.62 | -65.9% |
| DCF (Growth 10y) | 63.72 - 139.77 | 87.55 | -55.2% |
| DCF (EBITDA 5y) | 53.72 - 82.98 | 66.18 | -66.2% |
| DCF (EBITDA 10y) | 70.25 - 109.18 | 86.64 | -55.7% |
| Fair Value | 53.56 - 53.56 | 53.56 | -72.61% |
| P/E | 69.45 - 98.73 | 79.33 | -59.4% |
| EV/EBITDA | 34.72 - 151.22 | 83.05 | -57.5% |
| EPV | 32.60 - 43.95 | 38.27 | -80.4% |
| DDM - Stable | 18.86 - 52.72 | 35.79 | -81.7% |
| DDM - Multi | 40.48 - 80.37 | 53.10 | -72.8% |
| Market Cap (mil) | 919,556.44 |
| Beta | 3.00 |
| Outstanding shares (mil) | 4,701.93 |
| Enterprise Value (mil) | 976,828.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.80% |
| Cost of Debt | 4.89% |
| WACC | 9.43% |