Broadcom Inc. (AVGO)

DCF Valuation · Technology · Semiconductors

Valuation as at 2026-08-14 · see also the S&P 500 Most Undervalued screen

About Broadcom Inc.

Broadcom Inc. designs, develops, and supplies various semiconductor devices and infrastructure software solutions internationally. The company operates in two segments: Semiconductor Solutions and Infrastructure Software.

Source: Yahoo Finance company profile · factual description, not KashVector commentary

Broadcom Inc. AVGO

Technology · Semiconductors

Price
$417.82
Market Cap
$1987.81B
Free Cash Flow
$27.21B
Beta
1.47
P/E (TTM)
69.4x
52-Week Range
$281.87–$495.00

Broadcom Inc.'s price & financial trends

Each card is labelled with its own reporting period — quarterly where Yahoo provides it for this market, annual otherwise.

Data as at 2026-08-14

Share price · last 2 years

$417.82 +157% vs 2024-08
S&P 500 $162.82$221.27$275.65$402.96$417.43$417.82 2024-082025-012025-062025-112026-042026-08

Earnings per share (diluted) Per quarter

$1.91 +85% vs Q2 '25
$1.03$0.85$1.74$1.50$1.91Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26

Free cash flow Per quarter

$10.26B +60% vs Q2 '25
$6.41B$7.02B$7.47B$8.01B$10.26BQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26

Dividend per share Per quarter

$0.63 +10% vs Q2 '25
$0.58$0.57$0.57$0.63$0.63Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26

Value investing scale · Buffett · Dalio · Graham

Strong Fit
13 / 20 combined score

See the full Buffett, Dalio & Graham breakdown for AVGO →

Intrinsic value estimate · 5-year forecast

BEAR
$67.89
vs current $417.82
-83.8% ❌ Overvalued
BASE
$126.74
vs current $417.82
-69.7% ❌ Overvalued
BULL
$173.52
vs current $417.82
-58.5% ❌ Overvalued

Assumptions used in this valuation

Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.

Starting free cash flow
$27.21B
Reported free cash flow (Yahoo)
Risk-free rate
4.68% ● LIVE
Live 10-yr govt bond
Beta
1.47
Direct from Yahoo
Equity risk premium
5.50%
Market-specific seed
Cost of debt
5.68%
Synthetic rating A+, ICR 8.1x
Tax rate
25.00%
Estimated default
Capital structure
E 97% / D 3%
Market cap vs total debt
Projection horizon
5 years
+ terminal value beyond
BearBaseBull
5-yr FCF growth12.5%25.0%30.0%
Terminal growth2.5%2.5%2.5%
WACC (discount rate)13.51%12.51%11.51%

Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 4.68% + 1.47 × 5.50% = 12.78% · WACC = weighted by 97%/3% capital structure

These numbers come from running Broadcom Inc.'s cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or AVGO's competitive position. What is DCF?

Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with AVGO →

More S&P 500 stocks we've valued

Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.

About this valuation

Computed on 2026-08-14 from Yahoo Finance data, using the same engine as the full DCF tool and the S&P 500 Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.

Frequently asked questions

Is Broadcom Inc. (AVGO) undervalued?

The Base-case DCF estimates intrinsic value at $126.74 vs a price of $417.82 on 2026-08-14 — a -69.7% margin, so the Base case reads overvalued. This is a mechanical output, not advice.