Broadcom Inc. (AVGO)

Broadcom Inc., FCFE calculation

US$ in millions

	12 months ended	Nov 4, 2018	Oct 29, 2017	Oct 30, 2016	Nov 1, 2015	Nov 2, 2014	Nov 3, 2013
	Net income (loss) attributable to common stock
	Net (income) loss attributable to noncontrolling interest
	Net noncash charges
	Changes in assets and liabilities, net of acquisitions and disposals
	Net cash provided by operating activities
	Purchases of property, plant and equipment
	Proceeds from disposals of property, plant and equipment
	Proceeds from issuance of long-term debt
	Proceeds from issuance of convertible senior notes
	Repayment of debt
	Payment of assumed debt
	Payment of debt issuance costs
	Payment of capital lease obligations
	Free cash flow to equity (FCFE)

Based on: 10-K (filing date: 2018-12-21), 10-K (filing date: 2017-12-21), 10-K (filing date: 2016-12-23), 10-K (filing date: 2015-12-17), 10-K (filing date: 2014-12-29), 10-K (filing date: 2013-12-20).

Broadcom Inc., current P/FCFE calculation, comparison to benchmarks

No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Apple Inc.
Applied Materials Inc.
Cisco Systems Inc.
Intel Corp.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
P/FCFE, Sector
Technology Hardware & Equipment
P/FCFE, Industry
Technology

Based on: 10-K (filing date: 2018-12-21).

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

Broadcom Inc., historical P/FCFE calculation, comparison to benchmarks

		Nov 4, 2018	Oct 29, 2017	Oct 30, 2016	Nov 1, 2015	Nov 2, 2014	Nov 3, 2013
	No. shares of common stock outstanding1
	Selected Financial Data (US$)
	Free cash flow to equity (FCFE) (in millions)2
	FCFE per share3
	Share price1, 4
	Valuation Ratio
	P/FCFE5
	Benchmarks
	P/FCFE, Competitors6
	Apple Inc.
	Applied Materials Inc.
	Cisco Systems Inc.
	Intel Corp.
	NVIDIA Corp.
	Qualcomm Inc.
	Texas Instruments Inc.
	P/FCFE, Sector
	Technology Hardware & Equipment
	P/FCFE, Industry
	Technology

Based on: 10-K (filing date: 2018-12-21), 10-K (filing date: 2017-12-21), 10-K (filing date: 2016-12-23), 10-K (filing date: 2015-12-17), 10-K (filing date: 2014-12-29), 10-K (filing date: 2013-12-20).