Discounted Cash Flow
Broadcom Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $17.6b | $1.8b | $5.5b | 10.1% | $4.02 |
| 2018 | $20.8b (18.2%) | $12.6b (606.8%) | $8.2b (50.4%) | 60.5% (497.9%) | $28.44 (607.5%) |
| 2019 | $22.6b (8.4%) | $2.7b (-78.4%) | $9.3b (12.4%) | 12.1% (-80.1%) | $6.43 (-77.4%) |
| 2020 | $23.9b (5.7%) | $3.0b (8.7%) | $11.6b (25.2%) | 12.4% (2.8%) | $6.33 (-1.6%) |
| 2021 | $27.4b (14.9%) | $6.7b (127.6%) | $13.3b (14.9%) | 24.5% (98.0%) | $15.00 (137.0%) |
| 2022 | $33.2b (21.0%) | $11.5b (70.7%) | $16.3b (22.5%) | 34.6% (41.1%) | $27.44 (82.9%) |
| 2023 | $35.8b (7.9%) | $14.1b (22.5%) | $17.6b (8.1%) | 39.3% (13.6%) | $33.93 (23.7%) |
| 2024 | $51.6b (44.0%) | $5.9b (-58.1%) | $19.4b (10.1%) | 11.4% (-70.9%) | $1.23 (-96.4%) |
| 2025 | $63.9b (23.9%) | $23.1b (292.3%) | $26.9b (38.6%) | 36.2% (216.7%) | $4.77 (287.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.