Previous Close | $275.18 |
Intrinsic Value | $47.21 |
Upside potential | -83% |
Data is not available at this time.
Broadcom Inc. is a global leader in semiconductor and infrastructure software solutions, serving diverse markets including data centers, networking, wireless communications, and enterprise storage. The company operates through two primary segments: Semiconductor Solutions, which designs and supplies analog and digital chips, and Infrastructure Software, offering critical software for mainframe, cybersecurity, and automation. Broadcom’s vertically integrated model and focus on high-performance, mission-critical technologies position it as a key enabler of next-generation connectivity and computing. Its strategic acquisitions, such as VMware, have expanded its software capabilities, reinforcing its dominance in hybrid cloud and enterprise IT infrastructure. The company’s competitive edge lies in its extensive IP portfolio, long-term customer relationships, and economies of scale, making it a preferred partner for hyperscalers and telecom providers. Broadcom’s market leadership is further solidified by its ability to innovate and integrate complex solutions across hardware and software, addressing the growing demand for AI-driven and cloud-native architectures.
Broadcom reported FY 2024 revenue of $51.57 billion, reflecting robust demand across its semiconductor and software segments. Net income stood at $5.9 billion, with diluted EPS of $1.23, underscoring strong profitability despite significant R&D and acquisition-related expenses. Operating cash flow reached $19.96 billion, highlighting efficient working capital management, while capital expenditures were modest at $548 million, indicating a capital-light operational model.
The company’s earnings power is driven by high-margin software and recurring revenue streams, complemented by its semiconductor business’s cyclical strength. Broadcom’s capital efficiency is evident in its ability to generate substantial free cash flow, which supports both strategic investments and shareholder returns. Its disciplined M&A strategy has enhanced revenue diversification and cross-selling opportunities, further strengthening its earnings resilience.
Broadcom’s balance sheet shows $9.35 billion in cash and equivalents against $67.57 billion in total debt, reflecting leverage from recent acquisitions. While debt levels are elevated, the company’s strong cash flow generation provides ample coverage for interest and principal repayments. Its financial health remains solid, supported by predictable revenue streams and a diversified customer base.
Broadcom has demonstrated consistent growth through organic innovation and strategic acquisitions, with a focus on expanding its software portfolio. The company pays a reliable dividend, with FY 2024 dividends per share of $2.12, appealing to income-focused investors. Future growth is expected to be driven by AI, cloud, and networking tailwinds, alongside synergies from recent integrations.
The market values Broadcom as a high-quality compounder, pricing in its leadership in critical infrastructure markets and durable cash flows. Investors anticipate sustained growth from AI and cloud adoption, though valuation multiples reflect premium expectations for execution and integration success. The stock’s performance hinges on Broadcom’s ability to monetize its expanded software offerings and maintain semiconductor momentum.
Broadcom’s strategic advantages include its scale, IP moat, and cross-segment synergies, positioning it to capitalize on secular trends like AI and 5G. The outlook remains positive, with management focused on debt reduction, margin expansion, and strategic tuck-in acquisitions. Risks include cyclical semiconductor demand and integration challenges, but Broadcom’s track record suggests resilience in navigating industry dynamics.
10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |