Paying users zone. Data is covered by .

  • Get to Broadcom Inc. for $17.99, or

  • get to whole website for at least 3 months from $49.99.

 

$17.99

Present Value of Free Cash Flow to the Firm (FCFF)

Difficulty: Intermediate

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to the firm (FCFF) is generally described as cash flows after direct costs and before any payments to capital suppliers.


Intrinsic Stock Value (Valuation Summary)

Broadcom Inc., free cash flow to the firm (FCFF) forecast

USD $ in millions, except per share data

 
Year Value FCFFt or Terminal value (TVt) Calculation Present value at %
01 FCFF0
1 FCFF1 = × (1 + %)
2 FCFF2 = × (1 + %)
3 FCFF3 = × (1 + %)
4 FCFF4 = × (1 + %)
5 FCFF5 = × (1 + %)
5 Terminal value (TV5) = × (1 + %) ÷ (% – %)
Intrinsic value of Broadcom's capital
Less: Borrowings (fair value)
Intrinsic value of Broadcom's common stock
Intrinsic value of Broadcom's common stock (per share) $
Current share price $

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.

Top


Weighted Average Cost of Capital (WACC)

Broadcom Inc., cost of capital

 
Value1 Weight Required rate of return2 Calculation
Equity (fair value) %
Borrowings (fair value) % = % × (1 – %)

1 USD $ in millions

   Equity (fair value) = No. shares of common stock outstanding × Current share price
= × $ = $

   Borrowings (fair value). See Details »

2 Required rate of return on equity is estimated by using CAPM. See Details »

   Required rate of return on debt. See Details »

   Required rate of return on debt is after tax.

   Estimated (average) effective income tax rate
= (% + % + % + % + % + %) ÷ 6 = %

WACC = %

Top


FCFF Growth Rate (g)

FCFF growth rate (g) implied by PRAT model

Broadcom Inc., PRAT model

 
Average Oct 29, 2017 Oct 30, 2016 Nov 1, 2015 Nov 2, 2014 Nov 3, 2013 Oct 28, 2012
Selected Financial Data (USD $ in millions)
Interest expense
Loss from discontinued operations, net of income taxes
Net income (loss) attributable to ordinary shares
Effective income tax rate (EITR)1 % % % % % %
Interest expense, after tax2
Add: Cash dividends declared and paid to ordinary shareholders
Interest expense (after tax) and dividends
EBIT(1 – EITR)3
Current portion of long-term debt
Long-term debt
Convertible notes payable to related party, non-current
Total Broadcom Inc. stockholders’ equity
Total capital
Ratios
Retention rate (RR)4
Return on invested capital (ROIC)5 % % % % % %
Averages
RR
ROIC %
Growth rate of FCFF (g)6 %

2017 Calculations

2 Interest expense, after tax = Interest expense × (1 – EITR)
= × (1 – %) =

3 EBIT(1 – EITR) = Net income (loss) attributable to ordinary shares – Loss from discontinued operations, net of income taxes + Interest expense, after tax
= + =

4 RR = [EBIT(1 – EITR) – Interest expense (after tax) and dividends] ÷ EBIT(1 – EITR)
= [] ÷ =

5 ROIC = 100 × EBIT(1 – EITR) ÷ Total capital
= 100 × ÷ = %

6 g = RR × ROIC
= × % = %

Top


FCFF growth rate (g) implied by single-stage model

g = 100 × (Total capital, fair value0 × WACC – FCFF0) ÷ (Total capital, fair value0 + FCFF0)
= 100 × ( × % – ) ÷ ( + ) = %

where:
Total capital, fair value0 = current fair value of Broadcom's debt and equity (USD $ in millions)
FCFF0 = last year Broadcom's free cash flow to the firm (USD $ in millions)
WACC = weighted average cost of Broadcom's capital

Top


FCFF growth rate (g) forecast

Broadcom Inc., H-model

 
Year Value gt
1 g1 %
2 g2 %
3 g3 %
4 g4 %
5 and thereafter g5 %

where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5g1) × (2 – 1) ÷ (5 – 1)
= % + (% – %) × (2 – 1) ÷ (5 – 1) = %

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= % + (% – %) × (3 – 1) ÷ (5 – 1) = %

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= % + (% – %) × (4 – 1) ÷ (5 – 1) = %

Top