TechnologySemiconductorsUnited States

AVGO.US · Broadcom Inc.

NMS · US · USD

Latest price400.46 USD

30D-15%

Vs. base value+977%

Research summary

AVGO.US latest organized financial period shows revenue lacks a complete YoY comparison and net income lacks a complete YoY comparison. Current price is about 400 USD, while the model base case is about 37.18 USD; the current price sits +977% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

10 records

Revenue-

Net income-

Free cash flow27B USD

Operating cash flow28B USD

Gross profit

Revenue after direct costs, useful for reading core product or service profitability.

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:21

Adjusted close trend. Current price sample covers: 2026/03/09 - 2026/04/28.

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price400.46 USD

Base value37.18 USD

Vs. base+977%

Price date2026/04/28

37.18 USD37.18 USD37.18 USD

+977%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

70.35 USD70.35 USD75.77 USD

+469%

70.35 USDCurrent price is 469.2% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 70.35 USD
Current price: 400.46 USD
Estimated shares: 4,848,218,029
Discount rate: 9.5%
Bear value: 70.35 USD
Base value: 70.35 USD
Bull value: 75.77 USD
Base FCF/share：5.55
Base growth：0.0%
WACC：9.5%
Terminal growth：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

30.42 USD30.42 USD32.77 USD

+1,216%

30.42 USDCurrent price is 1216.3% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 30.42 USD
Current price: 400.46 USD
Estimated shares: 4,848,218,029
Discount rate: 9.5%
Bear value: 30.42 USD
Base value: 30.42 USD
Bull value: 32.77 USD
Average net income over the last 3 years proxies owner earnings
Base growth：0.0%
WACC：9.5%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth23.3%

Current price implies roughly 23.3% annualized FCF growth.

23.3%Current price implies roughly 23.3% annualized FCF growth.

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 23.3%
Current price: 400.46 USD
Estimated shares: 4,848,218,029
Discount rate: 9.5%
Base FCF/share：5.55
WACC：9.5%
Terminal growth：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

37.18 USD37.18 USD37.18 USD

+977%

37.18 USDCurrent price is 977.2% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 37.18 USD
Current price: 400.46 USD
Estimated shares: 4,848,218,029
Discount rate: 9.5%
Base value: 37.18 USD
Average operating income over the last 3 years
Effective tax rate is estimated at 21%
WACC：9.5%

Updated: 2026/04/29 07:21

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/11/01	Annual	-	-	27B USD	4.77
2025/10/30	Annual	64B USD	23B USD	27B USD	4.77
2024/11/02	Annual	-	6B USD	19B USD	1.23
2024/10/30	Annual	52B USD	6B USD	19B USD	1.23
2023/10/30	Annual	36B USD	14B USD	18B USD	3.3

Ad placement

AVGO.US · Broadcom Inc.

Research summary

Key financial trend

Price trend

Valuation model range

DCF

Owner Earnings

Reverse DCF

Earnings Power Value

Quarterly and annual financial table

Related stocks