Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Broadcom Inc. (AVGO)

Company Dividend Discount ModelIndustry: SemiconductorsSector: Technology

Valuation Snapshot

Stable Growth$70.66 - $128.35$94.65
Multi-Stage$57.39 - $62.49$59.89
Blended Fair Value$77.27
Current Price$362.55
Upside-78.69%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS15.02%39.20%2.302.021.581.451.281.140.870.620.340.15
YoY Growth--13.53%28.37%8.72%13.20%12.25%30.67%41.26%81.37%120.40%83.82%
Dividend Yield--0.63%0.93%1.87%2.49%2.18%2.44%2.86%2.27%1.37%0.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)23,126.00
(-) Cash Dividends Paid (M)11,142.00
(=) Cash Retained (M)11,984.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,625.202,890.751,734.45
Cash Retained (M)11,984.0011,984.0011,984.00
(-) Cash Required (M)-4,625.20-2,890.75-1,734.45
(=) Excess Retained (M)7,358.809,093.2510,249.55
(/) Shares Outstanding (M)4,852.754,852.754,852.75
(=) Excess Retained per Share1.521.872.11
LTM Dividend per Share2.302.302.30
(+) Excess Retained per Share1.521.872.11
(=) Adjusted Dividend3.814.174.41
WACC / Discount Rate11.19%11.19%11.19%
Growth Rate5.50%6.50%7.50%
Fair Value$70.66$94.65$128.35
Upside / Downside-80.51%-73.89%-64.60%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)23,126.0024,629.1926,230.0927,935.0429,750.8231,684.6232,635.16
Payout Ratio48.18%56.54%64.91%73.27%81.64%90.00%92.50%
Projected Dividends (M)11,142.0013,926.2417,025.3520,468.5124,287.3528,516.1630,187.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.19%11.19%11.19%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)12,406.8812,524.4812,642.08
Year 2 PV (M)13,513.0613,770.4514,030.26
Year 3 PV (M)14,473.4714,888.9615,312.31
Year 4 PV (M)15,300.1415,888.5416,493.75
Year 5 PV (M)16,004.2516,777.2617,579.85
PV of Terminal Value (M)206,811.74216,800.82227,172.21
Equity Value (M)278,509.54290,650.51303,230.47
Shares Outstanding (M)4,852.754,852.754,852.75
Fair Value$57.39$59.89$62.49
Upside / Downside-84.17%-83.48%-82.76%

High-Yield Dividend Screener

« Prev Page 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%