Broadcom Inc. (AVGO) Intrinsic Value & DCF Valuation
Semiconductors · NASDAQ
Current Price
$382.07
Intrinsic Value
$364.43
-4.8% margin of safety
What Is Broadcom Inc.'s Intrinsic Value?
As of 2026-06-12, our base-case DCF model estimates the intrinsic value of Broadcom Inc. (AVGO) at $364.43 per share, compared with a market price of $382.07, a margin of safety of -4.8%. The base case assumes 20.0% annual free cash flow growth and a 10.0% discount rate.
Across the sensitivity grid the estimate spans $307 to $429.07. Intrinsic value is an estimate built on assumptions, not a fact. A higher discount rate or slower growth pushes the estimate down, while stronger cash flow growth lifts it.
How our DCF works · Recalculate with your own assumptions · What is intrinsic value?
Is Broadcom Inc. (AVGO) Undervalued?
At $382.07, AVGO trades about 4.8% above our base-case intrinsic value estimate, a modest premium. By this model the price sits within a normal band, though faster growth than assumed would change the picture.
COMPETITIVE MOAT
↑AI Accelerator Competition
Broadcom's AI accelerators are gaining traction as a viable alternative to Nvidia's dominant offerings. This competition diversifies customer options and strengthens Broadcom's position in the high-growth AI market.
↑Diversified Product Portfolio
The company's broad range of semiconductor solutions across networking, broadband, and mainframe software creates sticky customer relationships. This diversification reduces reliance on any single product cycle.
↑Strategic Acquisitions
Broadcom has a history of successful acquisitions that integrate complementary technologies and expand market reach. This strategy enhances its competitive capabilities and revenue streams.
INVESTMENT RISKS
↓AI Guidance Disappointment
Failure to raise AI sales guidance in earnings reports can lead to investor disappointment and stock price volatility. This signals potential headwinds in market expectations.
↓Intense Semiconductor Competition
The semiconductor industry is highly competitive, with rapid technological advancements. Competitors can quickly erode market share if Broadcom fails to innovate consistently.
↓Cyclical Industry Dependence
The semiconductor market is inherently cyclical, subject to fluctuations in demand and inventory levels. Economic downturns can significantly impact revenue and profitability.
Base case
AVGO base case valuation
Intrinsic Value
$364.43
Margin of safety
-4.8%
Expected annual return
-0.9%
Base case assumptions: 20.0% annual growth, 10.0% discount rate, 30x exit multiple, 5 year projection. Data as of 2026-06-12.
This base case uses default assumptions and is not financial advice. The intrinsic value changes significantly when the growth rate or discount rate changes. Open the calculator to set your own assumptions and see the full sensitivity range.
Customize the AVGO valuation
Adjust the growth rate, discount rate, and exit multiple to see how the intrinsic value and margin of safety for Broadcom Inc. respond.
Open DCF Calculator for AVGOCompany Overview
Broadcom Inc. is a prominent global technology enterprise focused on the innovation, development, and supply of advanced semiconductor solutions and critical infrastructure software. The company's headquarters are situated in San Jose, California, and it maintains a significant team of 19,000 full-time staff. Its operations are segmented into four primary divisions: Wired Infrastructure, Wireless Communications, Enterprise Storage, and Industrial & Other. Broadcom’s diverse product range is integrated into numerous end-user technologies, including enterprise and data center networking, residential internet solutions, digital television receivers, telecommunications apparatus, mobile phones, data center servers and storage architectures, industrial automation, alternative and power generation systems, and electronic display technologies. The company's product offerings extend from fundamental discrete components to intricate sub-systems incorporating various device categories. This also encompasses specialized firmware designed to facilitate interaction between analog and digital systems, alongside mechanical hardware engineered to connect with optoelectronic or capacitive sensing technologies.
Financial Metrics — AVGO Stock Valuation Data
Revenue/Share (TTM)
$15.90
FCF/Share (TTM)
$6.90
ROIC (TTM)
19.5%
ROE (TTM)
36.4%
P/FCF
55.5x
EV/EBITDA
44.3x
FCF Yield
1.80%
Debt/Equity
0.74x
Based on trailing twelve-month data, AVGO shows a free cash flow per share of $6.90 and a ROIC of 19.5%, key inputs for stock valuation using the DCF method. The P/FCF ratio of 55.5x and FCF yield of 1.80% are important context metrics when evaluating AVGO's stock valuation relative to peers.
Frequently Asked Questions
What is the intrinsic value of AVGO?
Broadcom Inc. currently generates $6.90 in free cash flow per share. At the current price of $382.07, a DCF model would discount these cash flows at an appropriate WACC and apply a terminal growth rate to arrive at an intrinsic value. The result depends heavily on your growth and discount rate assumptions — a 1% change in WACC typically shifts the fair value estimate by 10-15%. In MiniValuator the model uses a single discount rate that you can edit directly, 10% by default, rather than a computed WACC.
Is AVGO undervalued?
AVGO trades at a P/FCF ratio of 55.5x with a free cash flow yield of 1.80%. This elevated P/FCF suggests the market is pricing in significant future growth. However, whether AVGO is truly undervalued requires comparing the DCF intrinsic value to the current market price and evaluating whether the margin of safety is sufficient for your risk tolerance.
How do I value AVGO stock using DCF?
To perform a DCF valuation on Broadcom Inc.: (1) Start with the trailing free cash flow per share ($6.90) as the base, (2) project future FCF growth over 5-10 years based on Semiconductors industry trends and company fundamentals, (3) apply a discount rate (WACC) reflecting AVGO's risk profile — with a debt-to-equity of 0.74x, capital structure is an important factor, and (4) add a terminal value for cash flows beyond the projection period.
What is DCF valuation and how does it apply to AVGO?
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For Broadcom Inc., this means projecting how much free cash flow the company will produce over the next 5-10 years, shaped by Semiconductors trends, then discounting those amounts to today's dollars. AVGO's ROIC of 19.5% indicates strong capital efficiency, which supports higher growth assumptions in the DCF model.
How does WACC affect AVGO stock valuation?
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For AVGO, with a debt-to-equity ratio of 0.74x, the capital structure directly influences WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%. At an EV/EBITDA of 44.3x, the market's implied discount rate can be reverse-engineered for comparison. In MiniValuator you set this discount rate yourself as a single editable number, 10% by default, instead of computing a formal WACC.
Learn More
- See AVGO PE Valuation → — Earnings-based stock valuation using PE ratio analysis
- DCF Methodology — Step-by-step guide to discounted cash flow analysis
- PE Methodology — Guide to PE ratio stock valuation
- WACC — Understanding the discount rate used in DCF
- Margin of Safety — How to evaluate downside protection
- Intrinsic Value — How to evaluate stock fair value
- How to Calculate Intrinsic Value — Complete guide for investors
Related Valuations
All Technology valuationsDCF and P/E value AVGO with different methods and assumptions, so the two conclusions can differ. Compare the P/E fair value.
Price as of 2026-06-12. Financial data from Financial Modeling Prep (trailing twelve months) · Valuation methodology by Charlie Wang.
This is an estimate, not investment advice.