investorscraft@gmail.com

Intrinsic ValueBroadcom Inc. (1YD.DE)

Previous Close282.15
Intrinsic Value
Upside potential
Previous Close
282.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Broadcom Inc. is a leading global technology company specializing in semiconductor and infrastructure software solutions, serving diverse industries from enterprise networking to consumer electronics. The company operates through four key segments—Wired Infrastructure, Wireless Communications, Enterprise Storage, and Industrial & Other—offering a comprehensive product portfolio that includes discrete devices, complex sub-systems, and firmware for analog-digital interfacing. Its solutions are integral to data centers, telecommunications, smartphones, and industrial automation, positioning Broadcom as a critical enabler of modern digital infrastructure. With a strong foothold in high-growth markets, Broadcom leverages its engineering expertise and extensive IP portfolio to maintain competitive differentiation. The company’s vertically integrated approach allows it to optimize performance and cost efficiency, reinforcing its leadership in semiconductor innovation. Its strategic focus on high-margin segments, such as cloud computing and 5G infrastructure, further solidifies its market dominance. Broadcom’s ability to deliver mission-critical components to blue-chip customers underscores its resilience and long-term growth potential in the rapidly evolving tech landscape.

Revenue Profitability And Efficiency

Broadcom reported revenue of €51.57 billion for FY 2024, with net income of €5.9 billion, reflecting robust profitability in a competitive semiconductor market. The company’s operating cash flow of €19.96 billion highlights strong operational efficiency, while capital expenditures of €548 million indicate disciplined investment in growth. Its diversified revenue streams and high-margin software solutions contribute to stable financial performance.

Earnings Power And Capital Efficiency

Broadcom’s diluted EPS of €1.29 demonstrates its earnings power, supported by a scalable business model and efficient capital allocation. The company’s ability to generate substantial cash flow relative to capital expenditures underscores its capital efficiency, enabling reinvestment in R&D and strategic acquisitions to sustain technological leadership.

Balance Sheet And Financial Health

Broadcom maintains a solid balance sheet with €9.35 billion in cash and equivalents, though its total debt of €67.57 billion reflects leveraged growth strategies. The company’s strong cash flow generation provides ample liquidity to service debt, while its market capitalization of €950 billion signals investor confidence in its long-term stability.

Growth Trends And Dividend Policy

Broadcom’s growth is driven by secular trends in cloud computing, 5G, and AI, with its semiconductor and software solutions well-positioned to capitalize on these opportunities. The company’s dividend payout of €2.1452 per share reflects a commitment to returning capital to shareholders while maintaining flexibility for strategic investments.

Valuation And Market Expectations

With a market cap nearing €1 trillion, Broadcom trades at a premium, reflecting its leadership in high-growth tech segments. Investors anticipate sustained revenue expansion and margin resilience, supported by its diversified product portfolio and recurring software revenue streams.

Strategic Advantages And Outlook

Broadcom’s strategic advantages include its deep technological expertise, extensive IP portfolio, and strong customer relationships in critical industries. The company is well-positioned to benefit from long-term demand for advanced semiconductors and infrastructure software, though macroeconomic volatility and supply chain risks remain key monitorables.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount