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)
$1,685.95
Method range
$28.55 – $1,685.95
median $408.67
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 | $1,685.95 | +337.08% |
| Exit multiple | $327.53 | -15.09% |
| Analyst target | $489.80 | +26.98% |
| Graham number | $28.55 | -92.60% |
- Forward DCF$1,685.95
- Exit multiple$327.53
- Analyst target$489.80
- Graham number$28.55
Stock price
$385.73
FCF / share (TTM)
$2.16
3Y FCF CAGR
15.6%
Fair value @ hist. growth
$60.08
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
42.8%
per year over your projection horizon
Margin of safety -542.1% vs hist-growth DCF
Historical 3Y CAGR
15.6%
Your model implies
42.8%
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% |
|---|---|---|---|---|---|
| 9.7% | 39.1% | 38.3% | 37.5% | 36.7% | 35.7% |
| 10.7% | 41.6% | 41.0% | 40.2% | 39.5% | 38.7% |
| 11.7% | 44.1% | 43.4% | 42.8% | 42.1% | 41.4% |
| 12.7% | 46.4% | 45.8% | 45.2% | 44.6% | 44.0% |
| 13.7% | 48.6% | 48.1% | 47.6% | 47.0% | 46.4% |
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
$49.0B
Total debt − cash
Beta
1.43
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