Back to AVGO Overview
NMS · Valuation Lab
AVGO
Broadcom Inc.
Last$418.28
Market cap2T
EV/EBITDA45.4x
Intrinsic value
$699.13
MoS +40.2% · Undervalued
Assuming 36.1% FCF margin and 47.9% Y1–5 growth.
Upside to price
EV (DCF)3.4T
Terminal share66%
Expected IV$717.83
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 66% of EV
PV of stage FCFs1.1T
PV of terminal value2.2T
Enterprise value3.4T
Net cash / (debt)-45.3B
Equity value3.3T
Intrinsic value / share$699.13
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 111.6B | 40.3B | 36.2B | 89.8% |
| Y2 | 165.1B | 59.6B | 48.1B | 80.7% |
| Y3 | 244.1B | 88.1B | 63.9B | 72.5% |
| Y4 | 361.1B | 130.4B | 84.8B | 65.1% |
| Y5 | 534.1B | 192.8B | 112.7B | 58.4% |
| Y6 | 662.2B | 239.1B | 125.5B | 52.5% |
| Y7 | 821.2B | 296.4B | 139.8B | 47.1% |
| Y8 | 1T | 367.6B | 155.6B | 42.3% |
| Y9 | 1.3T | 455.8B | 173.3B | 38.0% |
| Y10 | 1.6T | 565.2B | 193.1B | 34.2% |
| Terminal | — | — | 2.2T | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.