Broadcom Inc. — AVGO
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $349.43 | $1.65T | 89.4 | 56.6 | 28.6% | 23.0% | $2.36 0.7% | 5.9 |
Revenue & Net Income
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2021-10-31 | $27.4B | $6.7B | $1.57 | N/A | N/A | N/A |
| 1 | 2022-10-31 | $33.2B | $11.5B | $2.74 | 21.0% | 70.7% | 74.8% |
| 2 | 2023-10-31 | $35.8B | $14.1B | $3.39 | 7.9% | 22.5% | 24.0% |
| 3 | 2024-10-31 | $51.6B | $5.9B | $1.27 | 44.0% | -58.1% | -62.6% |
| 4 | TTM 2025-04-30 | $57.0B | $12.9B | $2.75 | 10.6% | 119.1% | 116.5% |
| 5 | Average | 20.9% | 38.5% | 38.2% |
EPS
Forecasts
Y/Y % Change
AVGO Year-over-Year Growth
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 21.0% | 7.9% | 44.0% | 22.9% | 34.0% | 26.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 9 | 9 | |
| EPS Growth (%) | 70.7% | 22.5% | -58.1% | 438.3% | 34.8% | 101.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 11 | 11 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|
| 2021 | $27.4B | $500.0M | $4.9B | $1.3B | $6.0B |
| 2022 | $33.2B | $2.7B | $4.9B | $1.4B | $5.0B |
| 2023 | $35.8B | $4.9B | $5.3B | $1.6B | $3.8B |
| 2024 | $51.6B | $2.3B | $9.3B | $5.0B | $10.0B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|
| 2022 | 20.96 | 430.40 | 1.34 | 2.60 | -17.50 |
| 2023 | 7.88 | 82.99 | 6.79 | 15.20 | -23.05 |
| 2024 | 43.99 | -52.83 | 77.23 | 211.49 | 161.02 |
No unmapped expenses.
Segment Performance
SEGMENTS v2025-09-09 · 2025-11-10 08:17 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Prod Rev | Prod OI | Subscriptionsand Services Rev | Subscriptionsand Services OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|
| 2022 | 78.8B | 0.00B | 20.8B | 0.00B | 99.6B | 0.00B |
| 2023 | 83.7B | 0.00B | 23.8B | 0.00B | 107.5B | 0.00B |
| 2024 | 91.1B | 0.00B | 63.6B | 0.00B | 154.7B | 0.00B |
| TTM | 196.7B | 0.00B | 143.5B | 0.00B | 340.2B | 0.00B |
| % of Total (TTM) | 57.8% | — | 42.2% | — | 100% | — |
SEGMENTS v2025-09-09 · 2025-11-10 08:17 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Semiconductor Solutions Rev | Semiconductor Solutions OI | Infrastructure Software Rev | Infrastructure Software OI | Unallocated Expenses Rev | Unallocated Expenses OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|
| 2022 | 25.8B | 15.1B | 7.38B | 5.22B | 0.00B | -6.07B | 33.2B | 14.2B |
| 2023 | 28.2B | 16.5B | 7.64B | 5.64B | 0.00B | -5.92B | 35.8B | 16.2B |
| 2024 | 30.1B | 16.8B | 21.5B | 14B | 0.00B | -17.3B | 51.6B | 13.5B |
| TTM | 65B | 36.7B | 48.4B | 34.6B | 0.00B | -33.9B | 113.4B | 37.3B |
| % of Total (TTM) | 57.4% | — | 42.6% | — | 0.0% | — | 100% | — |
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $165,621M |
| 1 | Cash | $10,718M |
| 2 | Total Liabilities | $92,344M |
| 3 | Total Debt | $64,229M |
| 4 | Total Equity | $73,277M |
| 5 | Debt to Equity Ratio | 0.88 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $249.99 | 4.4% | Nicks Growth: N/A Nick's Expected Margin: N/A FINVIZ Growth: 25% |
Nicks: 6 Finviz: 66 |
Nick's: 0.000 | 20.6 | 90.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.75 EPS | TTM | $17.58 | -93.0% | $182.80 | -26.9% |
| $6.63 EPS | 2025 | $42.39 | -83.0% | $440.72 | 76.3% |
| $8.26 EPS | 2026 | $52.81 | -78.9% | $549.07 | 119.6% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 29.82% | 21.90% | 30.08% | 21.69% | 1.29% | 1.09% | 28.58% | 23.03% | 27.8% | 82.4% |
| 3 Years | 29.82% | 21.90% | 30.08% | 21.69% | 1.29% | 1.09% | 28.58% | 23.03% | 27.8% | 82.4% |
| 5 Years | 29.82% | 21.90% | 30.08% | 21.69% | 1.29% | 1.09% | 28.58% | 23.03% | 27.8% | 82.4% |
| 10 Years | 29.82% | 21.90% | 30.08% | 21.69% | 1.29% | 1.09% | 28.58% | 23.03% | 27.8% | 82.4% |