EN DE

Broadcom Inc (AVGO) Fair Value & Analysis

Technology · US · Market cap $1.8T

BI Broadcom Inc logo Broadcom Inc AVGO · US
Price$417.82
Fair Value$118.27
Upside-71.7%
Quality70/100
Watch Broadcom Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 38.9% net margin
Moderate debt · generates free cash flow
0.68% dividend yield
Mixed vs. peers (7/15)
Wide moat 96/100
Evidence: High Range $82.23 – $184.26 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Fair value updated Aug 13, 2026, revised from $83.32 to $118.27 (+41.9%) since Jul 18, 2026. Share price +7.4% over the past month.

A solid business, but screening 72% overvalued on our models.

What matters now

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($184.26). The favourable scenario is already priced in.
  • A fairly wide model range ($82.23 to $184.26) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$480.77 $38.15 Fair Value $118.27 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $38.15 – $480.77 · fair‑value band $82.23 – $184.26 · the $417.82 price screens above the $118.27 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Broadcom Inc (AVGO) currently trades at $417.82, while our model-based Fair Value estimate is $118.27, implying the stock looks roughly 71.7% overvalued today. The Quality Score stands at 70/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Broadcom Inc generated revenue of $68.3B at a net margin of 36.6%. Revenue grew 29.5% year over year. It earns a return on equity of 33.4%. Net debt stands at $49.0B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $82.23 (bear case) to $184.26 (bull case); at $417.82, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 75% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -54% fair-value upside, at -72%, AVGO screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $85.59 $174.59 $362.19 80
Residual Income $33.54 $43.22 $242.28 76
Rev-Margin DCF $54.15 $115.71 $211.40 74
All 26 models by family
DCF Models
FCF DCF $91.40 $153.27 $355.56 38
Owner Earnings $99.77 $246.69 $568.93 31
5Y Revenue Exit $54.15 $100.21 $193.12 39
5Y EBITDA Exit $89.33 $173.43 $333.48 41
5Y P/E Exit $92.99 $215.86 $379.88 38
10Y Revenue Exit $62.47 $136.35 $196.48 36
10Y EBITDA Exit $90.48 $209.86 $434.69 37
10Y P/E Exit $93.17 $217.49 $438.59 35
Earnings-Based
Graham-Dodd $33.05 $230.51 $323.49 54
Lynch FV $78.12 $111.61 $145.09 50
PEG = 1.0 $78.12 $111.61 $145.09 46
EPV $38.58 $47.09 $54.65 59
Dividend Discount
Gordon GGM $22.53 $49.18 $82.75 70
DDM Multi-Stage $22.53 $40.29 $51.25 61
Multiples
P/E Multiple $102.08 $136.10 $170.13 63
P/S Multiple $55.39 $73.86 $92.32 58
P/B Multiple $61.98 $82.63 $103.29 55
EV/EBIT $86.79 $118.93 $151.07 53
EV/EBITDA $87.58 $119.99 $152.39 54
EV/Revenue $37.37 $57.51 $77.66 43
Asset-Based
NCAV (Graham) $8.54 $11.45 $17.09 50
Growth DCF
Growth DCF $85.59 $174.59 $362.19 80
Rev-Margin DCF $54.15 $115.71 $211.40 74
Economic Profit
Residual Income $33.54 $43.22 $242.28 76
ROIC Compounder $53.31 $89.27 $118.04 72
Growth Earnings
Growth-Adj P/E $116.55 $166.49 $216.44 68

Widest divergence: DCF Models ($173.43) versus Asset-Based ($11.45). Highest evidence: Growth DCF (80).

Notify me when AVGO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $68.3B
Revenue growth (YoY) +29.5%
Net margin 38.9%
Return on equity 33.4%
Free cash flow $26.9B FY2025
P/E ratio 69.8
More key figures
Operating margin 44.9%
EPS (TTM) $6.03
Dividend yield 0.7%
EPS growth (YoY) +31.6%
Net debt $49.0B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 68 · Market factors (momentum, volatility) 53

Profitability 68
Margins and returns on capital today
Quality Growth 95
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 27
Calm price path (market factor)
Momentum 60
Price trend over the last 3–12 months (market factor)
52W Momentum 69
Distance to the 52-week high (market factor)
Net Issuance 49
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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. The company offers networking connectivity, such as custom silicon solutions, ethernet switching & routing, ethernet NIC controllers, physical layer devices, and fiber optic components; wireless device connectivity, including RF semiconductor devices, connectivity solutions, custom touch controllers, and inductive charging ASICS; servers and storage system solutions, such as PCIE switches, SAS & raid products, fibre channel products, and HDD & SSD solutions; broadband solutions, includes set-top box, and broadband access; and industrial. The company also offers a private cloud software portfolio, including the VMware Cloud Foundation, Edge, vSphere foundation, telco cloud platform, private AI, live recovery, application networking and security, application development and data services; mainframe software, such as AIOPS & automation, database & data management, DEVX & DEVOPS, cybersecurity & compliance management, beyond code programs, foundational & open mainframe solutions; cybersecurity, such as endpoint, network, information, application security, and identity & access management; enterprise software; and fc san management. Its products are used in various applications in enterprise and data center networking, including artificial intelligence networking and connectivity, home connectivity, set-top boxes, broadband access, telecommunication equipment, wireless device and base stations, data center servers and storage systems, factory automation, power generation and alternative energy systems, and electronic displays. Broadcom Inc. was founded in 1961 and is headquartered in Palo Alto, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Broadcom Inc reported revenue of $63.9B in FY2025 versus $27.5B in FY2021, a compound +23.5%/yr. Reported net income was $23.1B in FY2025, compounding +36.1%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$63.9B
Latest YoY
+23.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+24.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.7%
Avg. growth/yr (19Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.8%
Revenue +23.5%/yr
FY21 $27.5B
FY22 $33.2B
FY23 $35.8B
FY24 $51.6B
FY25 $63.9B
Net income +36.1%/yr
FY21 $6.7B
FY22 $11.5B
FY23 $14.1B
FY24 $5.9B
FY25 $23.1B
Character of growth · EPS growth decomposed (2014-2025) +28.0 % p.a.
Revenue per share +19.4 pp

of which total revenue +26.2 pp · buybacks/dilution −6.8 pp

EBIT margin +7.3 pp
Tax rate −0.3 pp
Residual (interest, one-offs) +1.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

AVGO screens 72% overvalued. Compare with NVIDIA Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Broadcom Inc Fair Value". https://www.fairvalue-calculator.com/stock/AVGO

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Semiconductors · 322 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 70 · Top 25%
Fair Value upside −72% · Below median
Return on equity (TTM) 37% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 39% · Top 25%
Operating margin (TTM) 49% · Top 25%
Revenue growth 48% · Top 25%
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.76× · Higher than 75% of peers

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 69.8× · Pricier than median
P/B 21.70× · Pricier than 75% of peers
P/S (TTM) 23.38× · Pricier than 75% of peers
P/FCF 65.6× · Pricier than 75% of peers
EV/EBITDA 43.0× · Pricier than 75% of peers
PEG 0.42× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 59
PAST 100 · sector 23
HEALTH 62 · sector 96
DIVIDEND 14 · sector 20

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Semiconductors stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $217.50 $98.98 -54%
Taiwan Semiconductor Manufacturing Company TSM $429.15 $291.42 -32%
Micron Technology, Inc 1MU €802.10 €185.67 -77%
SK hynix Inc 000660 1,504,000 KRW 1,481,291 KRW -2%
Advanced Micro Devices, Inc 1AMD €428.20 €56.33 -87%
Intel Corporation INTC C$54.79 C$11.71 -79%
MediaTek Inc 2454 4,015 TWD 1,559 TWD -61%
SK Square Co 402340 1,024,000 KRW 1,204,862 KRW +18%
GigaDevice Semiconductor Inc 3986 HK$515.00 HK$274.86 -47%
ASE Technology Holding 3711 621.00 TWD 200.08 TWD -68%

Compare Broadcom Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Broadcom Inc (AVGO) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $118.27 versus a price of $417.82, about −72% (overvalued).
What is the fair value of AVGO?
Our model-based fair value for Broadcom Inc is $118.27 (as of Aug 13, 2026), built from audited fundamentals. The current price is $417.82.
What is the quality score of AVGO?
Broadcom Inc has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Broadcom Inc (AVGO)?
Broadcom Inc reported trailing-twelve-month revenue of about $68.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of AVGO?
The net profit margin of Broadcom Inc is about 36.6%, meaning it keeps roughly 36.6% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Broadcom Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.