SV
A
US

AVGO.US · Broadcom Inc.

US · US

Latest price400.46 USD
30D-27.84%
Vs. base value+400%

Research summary

AVGO.US latest organized financial period shows revenue grew +23.87% YoY and net income grew +292% YoY. Current price is about 400 USD, while the model base case is about 80.16 USD; the current price sits +400% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

14 records
Revenue64B USD
Net income23B USD
Free cash flow27B USD
Operating cash flow28B USD

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:21

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price400.46 USD
Base value80.16 USD
Vs. base+400%
Price date2026/04/29
57.65 USD80.16 USD98.03 USD

+400%

Calculated

DCF

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

141.53 USD235.69 USD347.08 USD

+69.91%

235.69 USDCurrent price is 69.9% above the base model value.
Calculated

Owner Earnings

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

72.88 USD117.91 USD153.63 USD

+240%

117.91 USDCurrent price is 239.6% above the base model value.Adjusted reference: 123.38 USD
Calculated

Reverse DCF

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

Implied growth21.9%

Current price implies roughly 21.9% annualized FCF growth.

21.9%Current price implies roughly 21.9% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

33.29 USD33.29 USD33.29 USD

+1,103%

33.29 USDCurrent price is 1103.1% above the base model value.

Updated: 2026/04/29 15:21

Valuation basis and non-recurring items

Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.

Expand

A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.

PeriodItemCategoryAfter-tax impactConfidence
2024/11/03Discontinued operationsDiscontinued operations-546M USDHigh
2024/11/03Litigation settlementLitigation-161M USDMedium
2023/10/29Litigation settlementLitigation-322M USDMedium
2023/10/29Restructuring chargesRestructuring-23M USDMedium
2022/10/30Restructuring chargesRestructuring-47M USDMedium
2021/10/31Restructuring chargesRestructuring-268M USDMedium
2020/11/01Discontinued operationsDiscontinued operations-3M USDHigh
2020/11/01Restructuring chargesRestructuring-552M USDMedium
2025/08/03Restructuring chargesRestructuring-350M USDMedium
2025/05/04Restructuring chargesRestructuring-237M USDMedium
2025/02/02Restructuring chargesRestructuring-147M USDMedium
2024/08/04Discontinued operationsDiscontinued operations-2B USDHigh
2024/08/04Restructuring chargesRestructuring-1B USDMedium
2024/05/05Discontinued operationsDiscontinued operations102M USDHigh
2024/05/05Restructuring chargesRestructuring-1B USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 14
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/11/02Annual64B USD23B USD24B USD27B USD4.774.97
2024/11/03Annual52B USD6B USD7B USD19B USD1.231.38
2023/10/29Annual36B USD14B USD14B USD18B USD32.9833.79
2022/10/30Annual33B USD11B USD12B USD16B USD26.5326.64
2021/10/31Annual---13B USD1515.06
Ad placement