TechnologySemiconductorsUnited States

AVGO.US · Broadcom Inc.

NMS · US · USD

Latest price422.76美元

30D+31.5%

Vs. base value+1,037%

Research summary

AVGO.US latest organized financial period shows revenue year-over-year comparison is not complete and net income year-over-year comparison is not complete. Current price is about 422.76美元, while the model base case is about 37.18美元; the price is 1,037% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

69 records

Revenue-

Net income-

Free cash flow269.1亿美元

Operating cash flow275.4亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:51

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price422.76美元

Base value37.18美元

Vs. base+1,037%

Price date2026/04/23

37.18美元37.18美元37.18美元

+1,037%

Calculated

DCF

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

117.08美元178.14美元246.44美元

+137%

178.14美元Current price is 137.3% above the base model value.

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

Result: 178.14美元
Current price: 422.76美元
Estimated shares: 4,848,218,029
Discount rate: 9.5%
Bear value: 117.08美元
Base value: 178.14美元
Bull value: 246.44美元
基准 FCF/股：5.55
基准增长：12.4%
WACC：9.5%
永续增长：3.0%

Calculated

Owner Earnings

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

30.42美元30.42美元32.77美元

+1,290%

30.42美元Current price is 1289.6% above the base model value.

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

Result: 30.42美元
Current price: 422.76美元
Estimated shares: 4,848,218,029
Discount rate: 9.5%
Bear value: 30.42美元
Base value: 30.42美元
Bull value: 32.77美元
近 3 年净利润均值近似所有者收益
基准增长：0.0%
WACC：9.5%

Calculated

Reverse DCF

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

---

24.0%当前价格隐含未来 FCF 年化增长约 24.0%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 24.0%
Current price: 422.76美元
Estimated shares: 4,848,218,029
Discount rate: 9.5%
基准 FCF/股：5.55
WACC：9.5%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

37.18美元37.18美元37.18美元

+1,037%

37.18美元Current price is 1037.2% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 37.18美元
Current price: 422.76美元
Estimated shares: 4,848,218,029
Discount rate: 9.5%
Base value: 37.18美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.5%

Updated: 2026/04/25 07:51

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 69

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/11/01	Annual	-	-	269.1亿美元	4.77
2025/10/30	Annual	638.9亿美元	231.3亿美元	269.1亿美元	4.77
2024/11/02	Annual	-	58.95亿美元	194.1亿美元	1.23
2024/10/30	Annual	515.7亿美元	58.95亿美元	194.1亿美元	1.23
2023/10/30	Annual	358.2亿美元	140.8亿美元	176.3亿美元	3.3

Related stocks

View all

ASML.USASML Holding N.V.US

INTC.USIntel CorporationUS

LRCX.USLam Research CorporationUS

ROP.USRoper Technologies, Inc.US

TXN.USTexas Instruments IncorporatedUS

Ad placement