AVGO · Broadcom Inc.
$365.022026-07-21Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Very High Uncertainty
Base · active
$423
+15.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($61 · $423) Analysts Range ($400 · $582) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $35.8B | — | 50.8% | 6.1% | $17.1B | −$24.1B | −$7.0B | 10.3% | — | 11.5% | $148.6B | $2.89 | — |
| 2025.Q1 | $51.6B | 44.0% | 29.3% | 26.1% | $11.2B | −$1.4B | $9.8B | 10.4% | — | 7.4% | $152.6B | $1.21 | — |
| 2025.Q2 | $51.6B | 0.0% | 29.3% | 22.8% | $11.7B | −$1.9B | $9.8B | 10.9% | — | 7.6% | $152.9B | $1.21 | — |
| 2026.Q1 | $63.9B | 23.9% | 44.7% | 1.8% | $28.1B | −$5.3B | $22.8B | 10.0% | — | 17.8% | $161.9B | $4.74 | — |
| 2026.Q2 | $75.5B | 18.1% | 49.0% | 3.8% | $35.5B | −$6.4B | $29.1B | 10.7% | — | 21.9% | $163.1B | $6.01 | 48.2 |
| italics below = DCF projection · 10yr Rev CAGR: 22.5% |
| 2027.Q2 | $150.1B | +98.9% | 45.1% | 5.4% | $64.0B | −$4.7B | $59.3B | 10.4% | $53.7B | 38.7% | $167.8B | $11.70 | 31.2 |
| 2028.Q2 | $211.6B | +40.9% | 39.9% | 7.0% | $78.4B | −$5.7B | $72.7B | 10.2% | $59.8B | 46.0% | $173.5B | $14.34 | 25.5 |
| 2029.Q2 | $259.9B | +22.8% | 33.9% | 8.7% | $80.5B | −$8.6B | $71.9B | 10.0% | $53.7B | 45.3% | $182.1B | $14.72 | 24.8 |
| 2030.Q2 | $312.2B | +20.1% | 65.2% | 10.3% | $182.6B | −$4.8B | $177.8B | 9.8% | $121.0B | 99.0% | $186.9B | $33.38 | 10.9 |
| 2031.Q2 | $366.8B | +17.5% | 65.2% | 11.9% | $210.6B | −$5.8B | $204.8B | 9.7% | $127.1B | 111.0% | $192.7B | $38.51 | 9.5 |
|
| Term. Yr+ | $597.9B | 4.1% | 33.7% | 20.0% | $161.2B | −$28.0B | $133.2B | 8.6% | $1186.8B | 23.6% | — | — | — |
Active scenario IV: $423 (+15.9% vs market)