Broadcom Inc. — AVGO
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $336.25 | $1.58T | 122.3 | 54.5 | 32.5% | 22.6% | $2.36 77.0% | 5.7 |
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 | $2.75 | 10.6% | 119.1% | 116.5% |
| 5 | Average | 20.9% | 38.5% | 38.2% |
EPS
Forecasts
Y/Y % Change
AVGO Year-over-Year Growth
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 21.0% | 7.9% | 44.0% | 21.6% | 20.6% | 23.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 10 | 10 | |
| EPS Growth (%) | 70.7% | 22.5% | -58.1% | 429.8% | 25.2% | 98.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 10 | 10 |
Expenses
| Year | Revenue ($) | 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 · 2025-09-05 14:55 UTC — Values are shown in a single scale for this table: $B. TTM values are bold. “% of Total (TTM)” shows revenue mix.
| Segment | 2022 Rev ($B) | 2022 OI ($B) | 2023 Rev ($B) | 2023 OI ($B) | 2024 Rev ($B) | 2024 OI ($B) | TTM Rev ($B) | TTM OI ($B) | % of Total (TTM) |
|---|---|---|---|---|---|---|---|---|---|
| Product | 78.8B | 0.00B | 83.7B | 0.00B | 91.1B | 0.00B | 167B | 0.00B | 57.6% |
| Subscriptionsand Services | 20.8B | 0.00B | 23.8B | 0.00B | 63.6B | 0.00B | 123B | 0.00B | 42.4% |
SEGMENTS v2025-09-09 · 2025-09-05 14:55 UTC — Values are shown in a single scale for this table: $B. TTM values are bold. “% of Total (TTM)” shows revenue mix.
| Segment | 2022 Rev ($B) | 2022 OI ($B) | 2023 Rev ($B) | 2023 OI ($B) | 2024 Rev ($B) | 2024 OI ($B) | TTM Rev ($B) | TTM OI ($B) | % of Total (TTM) |
|---|---|---|---|---|---|---|---|---|---|
| Semiconductor Solutions | 25.8B | 15.1B | 28.2B | 16.5B | 30.1B | 16.8B | 55.1B | 31.1B | 57.1% |
| Infrastructure Software | 7.38B | 5.22B | 7.64B | 5.64B | 21.5B | 14.0B | 41.4B | 29.1B | 42.9% |
| Unallocated Expenses | 0.00B | -6.07B | 0.00B | -5.92B | 0.00B | -17.3B | 0.00B | -28.8B | 0.0% |
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $164,630M |
| 1 | Cash | $9,472M |
| 2 | Total Liabilities | $95,044M |
| 3 | Total Debt | $67,282M |
| 4 | Total Equity | $69,586M |
| 5 | Debt to Equity Ratio | 0.97 |
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 | 30.86% | 21.00% | 30.94% | 21.09% | 0.56% | 0.52% | 31.24% | 21.55% | 72.4% | 82.8% |
| 3 Years | 30.86% | 21.00% | 30.94% | 21.09% | 0.56% | 0.52% | 31.24% | 21.55% | 72.4% | 82.8% |
| 5 Years | 30.86% | 21.00% | 30.94% | 21.09% | 0.56% | 0.52% | 31.24% | 21.55% | 72.4% | 82.8% |
| 10 Years | 30.86% | 21.00% | 30.94% | 21.09% | 0.56% | 0.52% | 31.24% | 21.55% | 72.4% | 82.8% |