The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value. We use
analyst's estimates of cash flows going forward 5 years.
See our documentation to learn about this calculation.
|Levered FCF (USD, Millions)||$5,864.80||$7,449.45||$8,475.67||$9,417.00||$10,923.72|
|Source||Analyst x9||Analyst x10||Analyst x9||Analyst x2||Extrapolated @ (16%, capped from 45.57%)|
Discounted (@ 10.43%)
Present value of next 5 years cash flows:
Terminal Value = FCF2021 × (1 + g) ÷ (Discount Rate – g)
Terminal Value = $10,924 × (1 + 2.47%) ÷ (10.43% – 2.47%)
Terminal value based on the Perpetuity Method where growth (g) =
Present value of terminal value:
Equity Value (Total value) = Present value of next 5 years cash flows +
$116,387 = $30,701 + $85,686
Value = Total value / Shares Outstanding ($116,387 / 430)Discount to Share Price
Value per share:
Current discount (share price of $265.73): 1.79%
The discount rate, or required rate of return, is estimated by calculating the Cost of Equity.
Discount rate = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
Discount rate = 10.43% = 2.47% + (1.057 * 7.53%)
The Levered Beta is the Unlevered Beta adjusted for financial leverage. It is limited to 0.8 to 2.0 (practical range for a stable firm). Note the market value of equity is used not the book value ($111,560,310,362).
Levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
1.057 = 0.935 (1 + (1- 17%) (15.73%))
Levered Beta used in calculation = 1.057
Purchase Broadcom on or before the 'Buy Limit' to receive their next dividend payment.
Mr. Hock E. Tan has been Chief Executive Officer and President at Brocade Communications Systems, Inc. since November 17, 2017. Mr. Tan has been the Chief Executive Officer, President and an Executive Director of Broadcom Limited since March 2006. Mr. Tan has been Chief Executive Officer and President at Avago Technologies Finance Pte. Ltd. since March 2006. Mr. Tan has been the Chief Executive Officer at Broadcom Corporation since February 1, 2016. He has been the Chief Executive Officer and President of Emulex Corporation since May 5, 2015. Mr. Tan has been the Chief Executive Officer and President of PLX Technology Inc. since August 12, 2014. He serves as the President of Micro Networks Corporation. He served as the President, Chairman of the Board and Chief Executive Officer of Integrated Device Technology, Inc. from September 16, 2005 to January 23, 2008. He is a semiconductor industry veteran with more than 25 years of extensive global operations and management experience. He served as the Chief Executive Officer and President after the recapitalization of Integrated Circuit Systems, Inc. from May 11, 1999 to September 2005. He joined Integrated Circuit Systems, Inc. in August 1994 and served as its Senior Vice President and Chief Financial Officer since February 1995. Since April 1996, he served as the Chief Operating Officer of Integrated Circuit Systems, Inc. He served as Vice President of Finance of Commodore International, Ltd. from 1992 to 1994. He served as the Managing Director of Pacven Investment, Ltd. from 1988 to 1992 and was its founder. He served as the Managing Director of Hume Industries (M) Ltd. from 1983 to 1988. He held senior financial positions with PepsiCo, Inc. and General Motors Corporation. He served as the Chairman of Integrated Circuit Systems, Inc. from September 16, 2005 to January 23, 2008. He has been Director at Brocade Communications Systems, Inc. since November 17, 2017. He has been a Director of Broadcom Corporation since February 1, 2016. He serves as a Director of Avago Technologies U.S. Inc. He has been a Member of the Board of Directors of Avago Technologies Finance Pte. Ltd. since March 2006. He served as Integrated Circuit Systems Inc., since May 1999. He holds an MBA from Harvard Business School and an MS and BS in Mechanical Engineering from Massachusetts Institute of Technology.
Average tenure and age of the Broadcom management team in years:
Average tenure and age of the Broadcom board of directors in years:
Broadcom Limited designs, develops, and supplies a range of semiconductor devices worldwide. It focuses on complex digital and mixed signal complementary metal oxide semiconductor based devices and analog III-V based products worldwide. The company operates through four segments: Wired Infrastructure, Wireless Communications, Enterprise Storage, and Industrial & Other. The Wired Infrastructure segment provides set-top box system-on-chips (SoCs); cable, digital subscriber line, and passive optical networking central office/consumer premise equipment SoCs; Ethernet switching and routing application specific standard products; embedded processors and controllers; serializer/deserializer application specific integrated circuits; optical and copper physical layers; and fiber optic laser and receiver components. The Wireless Communications segment offers RF front end modules, filters, and power amplifiers; Wi-Fi, Bluetooth, and global positioning system/global navigation satellite system SoCs; and custom touch controllers. The Enterprise Storage segment provides serial attached small computer system interface, and redundant array of independent disks controllers and adapters; peripheral component interconnect express switches; fiber channel host bus adapters; read channel based SoCs; and preamplifiers. The Industrial & Other segment optocouplers; industrial fiber optics motion control encoders and subsystems; and light emitting diodes. Its products are used in various applications, including enterprise and data center networking, home connectivity, set-top boxes, broadband access, telecommunication equipment, smartphones and base stations, data center servers and storage systems, factory automation, power generation and alternative energy systems, and electronic displays. The company was formerly known as Avago Technologies Limited and changed its name to Broadcom Limited in February 2016. Broadcom Limited was founded in 2005 and is headquartered in Singapore.
|Implied Market Cap:||$111,560,310,362|
1 Yishun Avenue 7,
|Exchange Symbol||Ticker Symbol||Security||Exchange||Country||Currency||Listed on|
|NasdaqGS||AVGO||New Common Stock||Nasdaq Global Select||US||USD||06. Aug 2009|
|DB||BRX||New Common Stock||Deutsche Boerse AG||DE||EUR||06. Aug 2009|
|WBAG||AVGO||New Common Stock||Wiener Boerse AG||AT||EUR||06. Aug 2009|
|BMV||AVGO N||New Common Stock||Bolsa Mexicana de Valores||MX||MXN||06. Aug 2009|