AVGO
Broadcom Inc
Price:  
274.18 
USD
Volume:  
16,735,423.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Broadcom Intrinsic Value

-77.90 %
Upside

What is the intrinsic value of Broadcom?

As of 2025-07-08, the Intrinsic Value of Broadcom Inc (AVGO) is 60.62 USD. This Broadcom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 274.18 USD, the upside of Broadcom Inc is -77.90%.

The range of the Intrinsic Value is 41.05 - 106.95 USD

Is Broadcom undervalued or overvalued?

Based on its market price of 274.18 USD and our intrinsic valuation, Broadcom Inc (AVGO) is overvalued by 77.90%.

274.18 USD
Stock Price
60.62 USD
Intrinsic Value
Intrinsic Value Details

Broadcom Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.05 - 106.95 60.62 -77.9%
DCF (Growth 10y) 59.59 - 143.72 84.77 -69.1%
DCF (EBITDA 5y) 53.08 - 89.86 69.19 -74.8%
DCF (EBITDA 10y) 71.37 - 123.38 93.47 -65.9%
Fair Value 68.68 - 68.68 68.68 -74.95%
P/E 85.72 - 147.18 120.42 -56.1%
EV/EBITDA 39.80 - 174.91 95.06 -65.3%
EPV 29.48 - 43.16 36.32 -86.8%
DDM - Stable 22.33 - 67.16 44.74 -83.7%
DDM - Multi 36.02 - 78.45 48.77 -82.2%

Broadcom Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,289,180.60
Beta 2.40
Outstanding shares (mil) 4,701.95
Enterprise Value (mil) 1,346,990.60
Market risk premium 4.60%
Cost of Equity 10.15%
Cost of Debt 4.89%
WACC 9.86%