Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO)

Enterprise Value to FCFF (EV/FCFF) 

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Broadcom Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Nov 2, 2025 Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020
Net income 23,126 5,895 14,082 11,495 6,736 2,960
Net noncash charges 12,911 18,704 5,646 6,895 7,155 8,008
Changes in assets and liabilities, net of acquisitions and disposals (8,500) (4,637) (1,643) (1,654) (127) 1,093
Net cash provided by operating activities 27,537 19,962 18,085 16,736 13,764 12,061
Cash paid for interest, net of tax1 2,111 2,022 1,402 1,282 1,559 1,112
Purchases of property, plant and equipment (623) (548) (452) (424) (443) (463)
Free cash flow to the firm (FCFF) 29,025 21,436 19,035 17,594 14,880 12,710

Based on: 10-K (reporting date: 2025-11-02), 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01).


The financial data reveals a consistent upward trend in both operating cash flow and free cash flow to the firm over the examined periods. These increases indicate improving liquidity and financial health, suggesting enhanced operational efficiency and cash generation capacity.

Net Cash Provided by Operating Activities
There is a steady growth in net cash from operating activities, rising from 12,061 million US dollars to 27,537 million US dollars over the span of nearly six years. This near doubling of cash inflows from core operations highlights robust operational performance and effective working capital management.
Free Cash Flow to the Firm (FCFF)
Similarly, free cash flow to the firm shows a consistent upward trajectory, increasing from 12,710 million US dollars to 29,025 million US dollars. This growth not only reflects strong operational cash generation but also implies the company's ability to invest in capital expenditures while maintaining positive cash flow, thus enhancing shareholder value and financial flexibility.

Overall, the data portrays a favorable financial trend characterized by strengthening cash flow metrics, which could support future investments, debt servicing, and potential distributions to investors.

AI Ask an analyst for more


Interest Paid, Net of Tax

Broadcom Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Nov 2, 2025 Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020
Effective Income Tax Rate (EITR)
EITR1 21.00% 37.80% 6.70% 7.50% 0.40% 21.00%
Interest Paid, Net of Tax
Cash paid for interest, before tax 2,672 3,250 1,503 1,386 1,565 1,408
Less: Cash paid for interest, tax2 561 1,229 101 104 6 296
Cash paid for interest, net of tax 2,111 2,022 1,402 1,282 1,559 1,112

Based on: 10-K (reporting date: 2025-11-02), 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01).

1 See details »

2 2025 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= 2,672 × 21.00% = 561


Effective Income Tax Rate (EITR)
Over the examined period, the effective income tax rate demonstrates substantial volatility. It begins at 21% in the fiscal year ending November 1, 2020, sharply declines to 0.4% by October 31, 2021, and slightly rises to 7.5% in the following year. The rate remains relatively low at 6.7% in 2023 before experiencing a significant spike to 37.8% in 2024. By 2025, the tax rate decreases again, returning to 21%. This pattern indicates considerable fluctuations in tax expenses relative to earnings, suggesting potential changes in tax regulations, deductions, or profit composition during these years.
Cash Paid for Interest, Net of Tax
The cash outflow for interest payments, net of tax, shows an overall increasing trend across the reported years. Starting from $1,112 million in 2020, there is a notable increase to $1,559 million in 2021. Despite a slight decrease to $1,282 million in 2022, the figure rises again to $1,402 million in 2023. A more pronounced increase is seen in the two subsequent years, with the cash paid for interest reaching $2,022 million in 2024 and further climbing to $2,111 million in 2025. This upward trend suggests rising interest expenses, which could be attributed to increased debt levels, higher interest rates, or changes in financing structure.

AI Ask an analyst for more


Enterprise Value to FCFF Ratio, Current

Broadcom Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 1,533,229
Free cash flow to the firm (FCFF) 29,025
Valuation Ratio
EV/FCFF 52.82
Benchmarks
EV/FCFF, Competitors1
Advanced Micro Devices Inc. 59.99
Analog Devices Inc. 35.47
Applied Materials Inc. 47.42
Intel Corp.
KLA Corp. 50.18
Lam Research Corp. 49.47
Micron Technology Inc. 180.55
NVIDIA Corp. 43.52
Qualcomm Inc. 10.54
Texas Instruments Inc. 60.65
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment 61.01
EV/FCFF, Industry
Information Technology 43.24

Based on: 10-K (reporting date: 2025-11-02).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Broadcom Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Nov 2, 2025 Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 1,613,009 1,093,139 543,038 259,402 289,742 210,202
Free cash flow to the firm (FCFF)2 29,025 21,436 19,035 17,594 14,880 12,710
Valuation Ratio
EV/FCFF3 55.57 51.00 28.53 14.74 19.47 16.54
Benchmarks
EV/FCFF, Competitors4
Advanced Micro Devices Inc. 57.07 72.30 225.41 38.82 43.41
Analog Devices Inc. 28.20 33.82 25.61 23.12 39.16 27.12
Applied Materials Inc. 34.62 17.55 17.40 19.06 26.22 22.52
Intel Corp. 16.94
KLA Corp. 30.54 29.56 19.99 19.05 26.29 18.70
Lam Research Corp. 22.85 24.56 17.99 24.08 24.40 26.78
Micron Technology Inc. 92.67 203.18 16.58 28.79 188.88
NVIDIA Corp. 51.89 61.32 142.92 78.06 69.50
Qualcomm Inc. 14.87 16.26 11.61 18.18 17.47 30.89
Texas Instruments Inc. 68.04 89.36 89.85 27.02 24.20
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment 49.77 56.97 60.28 34.98 26.15
EV/FCFF, Industry
Information Technology 43.74 39.08 34.00 26.45 27.49

Based on: 10-K (reporting date: 2025-11-02), 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01).

1 See details »

2 See details »

3 2025 Calculation
EV/FCFF = EV ÷ FCFF
= 1,613,009 ÷ 29,025 = 55.57

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value demonstrates a steady increase over the examined periods, beginning at approximately $210 billion and rising significantly to over $1.6 trillion by the latest date. Notably, there is a sharp escalation in EV between the years ending in 2023 and 2025, indicating a substantial growth in the company's market valuation or overall worth during this span.
Free Cash Flow to the Firm (FCFF)
Free cash flow to the firm shows a consistent upward trend, increasing from around $12.7 billion to nearly $29 billion over the period. This growth suggests improving operational cash generation capability, supporting the company's value expansion and possibly indicating enhanced efficiency or increased profitability.
EV to FCFF Ratio (EV/FCFF)
The EV/FCFF ratio fluctuates significantly throughout the timeline. Initially, the ratio rises from 16.54 to a peak of 19.47, then declines notably to 14.74, reflecting a temporary undervaluation or enhanced cash flow generation relative to enterprise value. However, from the year ending in 2023 onward, the ratio increases steeply, reaching levels above 55 by the last period. This marked rise suggests that enterprise value is growing disproportionately faster than free cash flow in recent years, potentially indicating heightened market expectations, increased investor optimism, or a shift in capital structure or risk assessment.

AI Ask an analyst for more