AVGO
Broadcom Inc. · Technology · Semiconductors
Intrinsic Value
$1,169.82
Last Close
$396.35
Disc / Prem
-66.12%
Market Cap
$1.9T
Y1–5 Growth
50.0%
P/E
83.1
Pinned assumptionsyour model
- FCF
- 33,000
- Total debt
- 64,907
- Cash + ST inv
- 19,628
- Shares
- 4,876
- Growth Y1–5
- 50.0%
- Growth Y6–10
- 25.0%
- Growth Y11–20
- 4.0%
- Discount rate
- 6.3%
- Beta
- 1.46
- Last close
- $396.35
Pinned to your model — these override the auto figures. Price stays live. Edit to update, or reset to auto.
Intrinsic value
$1,169.82
Discount -66.12%
PV(20y) total: 5,749,299 m
IV before cash/debt: $1,179.10
− debt/share: $13.31
+ cash/share: $4.03
Sensitivity
| Scenario | Growth Y1–5 | IV | Disc/Prem |
|---|---|---|---|
| Conservative | 35.0% | $697.27 | -43.16% |
| Base | 50.0% | $1,169.82 | -66.12% |
| Bull | 60.0% | $1,607.09 | -75.34% |
Reverse-DCF: the market is pricing in 20.31% Y1–5 growth.
Financial Trend
Q2 FY26 reported Apr 30, 2026Revenue / Net Income / EBITDA / Cash vs Debt — annual + quarterly. Figures in USD.
Annual — Revenue, Net Income, EBITDA
FY22 through FY25 · last 4 completed fiscal years
RevenueNet IncomeEBITDA
Annual — Cash vs Debt
Year-end cash & ST investments vs total debt
Cash & ST Inv.Total Debt
Quarterly — Revenue, Net Income, EBITDA
Last 5 quarters
RevenueNet IncomeEBITDA
Quarterly — Cash vs Debt
Period-end cash & ST investments vs total debt
Cash & ST Inv.Total Debt