Skip to content
StockMarketAgent
Direct answer
AVGO trades against a final fair-value range of $147.02-$261.25, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $147, high $261, with mid-point at $203.
Stock analysis

AVGO fair value $147–$261

By StockMarketAgent.AI team· supervised by
Analizzato: 2026-05-08Prossimo aggiornamento: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Prezzo
$412.56
▼ -209.08 (-50.68%)
Valore equo
$203
$147–$261
Valutazione
Vendere
confidence 88/100
Potenziale rialzo
-50.7%
upside to fair value
Margine di Sicurezza
$172.96
MoS level · 15%
Capitalizzazione
$1.95T
P/E fwd 22.8
Fallback in ingleseIT
Mostrando la fonte in inglese mentre traduciamo
Questo report non è ancora stato tradotto. Aggiorna tra qualche minuto una volta che la coda di traduzione avrà recuperato.

§1 Sintesi

  • Composite fair value $203 with high case $261.
  • Implied downside of 50.7% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$203
Margin of safety
-102.8%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$412.56Price
Low $147.02
Mid $203.48
High $261.25

AVGO trades against a final fair-value range of $147.02-$261.25, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs in infrastructure
    High switching costs in infrastructure software via VMware.
  • Intangible assets in custom silicon
    Intangible assets in custom silicon design for hyperscalers.
  • Bull thesis
    Value: Deeply overvalued. The implied 30%+ 10-year growth rate is mathematically improbable.

§2 Scenario ribassista

A sharp cyclical downturn in semiconductor demand combined with rising debt service costs severely pressures free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. and dividends.

Come questa tesi può fallire

Hyperscaler Silicon Independence

15%· Low

Major cloud providers successfully design custom AI accelerators without Broadcom IP, eliminating the primary growth driver.

FV impact
-30%
Trigger
3-5 years

VMware Integration Failure

20%· Medium

Aggressive pricing and bundling lead to mass enterprise defection from VMware, destroying the core software thesis.

FV impact
-25%
Trigger
1-3 years

AI CapEx Digestion Cycle

25%· Medium

Hyperscalers abruptly pause AI infrastructure spending after overbuilding, causing a severe cyclical downswing in networking.

FV impact
-40%
Trigger
1-2 years
Segnali di allerta precoce da monitorare
MetricaAttualeSoglia di attivazione
Sequential decline in custom silicon revenue growth.MonitorDeterioration versus the report thesis
VMware enterprise renewal rates falling below 85%.MonitorDeterioration versus the report thesis
Consolidated gross margin contraction below 60%.MonitorDeterioration versus the report thesis
Net debt to EBITDA ratio exceeding 3.0x.MonitorDeterioration versus the report thesis
Loss of a top-3 hyperscaler custom ASIC contract.MonitorDeterioration versus the report thesis

§3 Storia finanziaria

Conto economico — ultimi sei periodi
VoceT−0T−1T−2T−3CAGR
Periodo2022-10-312023-10-312024-10-312025-10-31Trend
Ricavi$33.20B$35.82B$51.57B$63.89B+24.4%
Utile lordo$22.10B$24.69B$32.51B$43.29B+25.1%
Reddito operativo$14.28B$16.45B$15.00B$26.08B+22.2%
Utile netto$11.50B$14.08B$5.90B$23.13B+26.2%
EPS (diluito)$2.65$3.30$1.23$4.77+21.6%
EBITDA$19.16B$20.55B$23.88B$34.71B+21.9%
R&S$4.92B$5.25B$9.31B$10.98B+30.7%
SG&A$1.38B$1.59B$4.96B$4.21B+45.0%

Punteggi di qualità

Piotroski F-score
8 / 9
Composito qualità 0–9
Altman Z-score
14.1
Rischio di fallimento (>3 sicuro)
Beneish M-score
-2.1
Rischio di manipolazione degli utili
OCF / Utile netto
1.19×
>1 indica alta qualità degli utili
Soglia di qualità contabile
Pass
Soglia corretta per settore
ROIC
24.4%
Rendimento del capitale investito
Sezione 3

Numbers analysis

Flusso di cassa

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Allocazione del capitale

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Abbonati individuali — da §4 in poi11 sezioni in più

Leggi l'analisi completa — 11 sezioni in più.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Report completo per ogni ticker coperto
24 mesi di archivio rating
Briefing della watchlist + avvisi di variazione del rating
Esportazione PDF + DOCX in qualsiasi lingua
Inizia la prova gratuita
Annulla in qualsiasi momento.
BALANCE SHEET FAQ

AVGO balance sheet questions

  1. AVGO (AVGO)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
FAQ

AVGO — frequently asked questions

  1. Based on our latest analysis, AVGO looks meaningfully overvalued. The current price is $413 versus a composite fair-value midpoint of $203 (range $147–$261), which implies roughly 50.7% downside to the midpoint.
Related coverage

Names readers of AVGO also follow

Same archetype: mature-compounder