Valuation models
price $326.08 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused435.15 – 599.18505.4735% undervaluedDCF · Perpetuity growth · 10y700.15 – 991.31824.4460% undervaluedDCF · EBITDA exit · 5y1,226.49 – 1,340.401,281.9175% undervaluedDCF · EBITDA exit · 10y1,694.20 – 2,010.891,844.8582% undervaluedP/E · peers177.97 – 473.83341.605% undervaluedP/E · own history274.30 – 676.34348.266% undervaluedPEG—292.1112% overvaluedEV/EBITDA · peers160.35 – 490.37323.261% overvaluedEV/Revenue · peers87.29 – 278.75270.8420% overvaluedEarnings power value12.98 – 20.9916.391890% overvaluedWall St. consensus target—512.5036% belowCost of capital (WACC)—10.14%—
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
505.47
Broadcom closed at $326.08 — undervalued by 35% vs model.
435.15the model's range599.18
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
16.39 – 1,844.85
Wall St. target
512.50 36% below
Below model, 1y
25 of 97 days
How it is valued
Valued asHigh growth
High revenue growth (~34% recent)High profitability (36% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.