Fair value (multi-method)
Four independent methods triangulate what AVGO is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,614.30
Method range
$28.55 – $1,614.30
median $423.69
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,614.30 | +306.82% |
| Exit multiple | $347.98 | -12.31% |
| Analyst target | $499.40 | +25.85% |
| Graham number | $28.55 | -92.80% |
- Forward DCF$1,614.30
- Exit multiple$347.98
- Analyst target$499.40
- Graham number$28.55
Stock price
$396.81
FCF / share (TTM)
$2.16
3Y FCF CAGR
15.6%
Fair value @ hist. growth
$58.00
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
43.9%
per year over your projection horizon
Margin of safety -584.1% vs hist-growth DCF
Historical 3Y CAGR
15.6%
Your model implies
43.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 16% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 10.0% | 40.2% | 39.5% | 38.7% | 37.8% | 36.9% |
| 11.0% | 42.7% | 42.1% | 41.4% | 40.6% | 39.8% |
| 12.0% | 45.1% | 44.5% | 43.9% | 43.2% | 42.5% |
| 13.0% | 47.4% | 46.9% | 46.3% | 45.7% | 45.1% |
| 14.0% | 49.7% | 49.2% | 48.6% | 48.1% | 47.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
2.01
Demanding vs growth
Net debt
$49B
Total debt − cash
Beta
1.46
Vs market benchmark
Frequently asked questions
Broadcom (AVGO) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.43% TTM
- Dividend Profile0.64% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History1 split
How this company returns cash to shareholders — buybacks, dividends, and stock splits.