Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 36.0x - 39.8x | 37.9x |
| Selected Fwd EBITDA Multiple | 15.4x - 17.0x | 16.2x |
| Fair Value | $59.83 - $66.54 | $63.19 |
| Upside | -5.4% - 5.2% | -0.1% |
| Benchmarks | Ticker | Full Ticker |
| Broadcom Inc. | AVGO | NasdaqGS:AVGO |
| NVIDIA Corporation | NVDA | NasdaqGS:NVDA |
| Intel Corporation | INTC | NasdaqGS:INTC |
| Applied Materials, Inc. | AMAT | NasdaqGS:AMAT |
| Power Integrations, Inc. | POWI | NasdaqGS:POWI |
| Marvell Technology, Inc. | MRVL | NasdaqGS:MRVL |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| AVGO | NVDA | INTC | AMAT | POWI | MRVL | ||
| NasdaqGS:AVGO | NasdaqGS:NVDA | NasdaqGS:INTC | NasdaqGS:AMAT | NasdaqGS:POWI | NasdaqGS:MRVL | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 20.3% | 91.6% | -25.7% | 17.2% | -6.2% | 27.3% | |
| 3Y CAGR | 20.1% | 95.1% | -39.4% | 2.8% | -37.0% | 4.4% | |
| Latest Twelve Months | 42.9% | 141.6% | -30.8% | 4.2% | -27.5% | 40.3% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 52.4% | 42.4% | 32.2% | 30.7% | 23.0% | 22.7% | |
| Prior Fiscal Year | 56.4% | 56.6% | 20.0% | 30.8% | 16.3% | 17.5% | |
| Latest Fiscal Year | 49.2% | 63.8% | 14.2% | 30.4% | 12.5% | 23.4% | |
| Latest Twelve Months | 52.9% | 63.8% | 14.2% | 30.7% | 12.5% | 23.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 14.69x | 19.06x | 2.27x | 3.90x | 6.29x | 9.23x | |
| EV / LTM EBITDA | 27.8x | 29.9x | 16.0x | 12.7x | 50.2x | 39.5x | |
| EV / LTM EBIT | 41.8x | 30.5x | -31.4x | 13.3x | 147.1x | -6261.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 12.7x | 27.8x | 50.2x | ||||
| Historical EV / LTM EBITDA | 22.6x | 62.3x | 65.9x | ||||
| Selected EV / LTM EBITDA | 36.0x | 37.9x | 39.8x | ||||
| (x) LTM EBITDA | 1,348 | 1,348 | 1,348 | ||||
| (=) Implied Enterprise Value | 48,495 | 51,048 | 53,600 | ||||
| (-) Non-shareholder Claims * | (3,347) | (3,347) | (3,347) | ||||
| (=) Equity Value | 45,149 | 47,701 | 50,254 | ||||
| (/) Shares Outstanding | 866.1 | 866.1 | 866.1 | ||||
| Implied Value Range | 52.13 | 55.08 | 58.02 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 52.13 | 55.08 | 58.02 | 63.23 | |||
| Upside / (Downside) | -17.6% | -12.9% | -8.2% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | AVGO | NVDA | INTC | AMAT | POWI | MRVL | |
| Enterprise Value | 866,430 | 2,657,921 | 124,869 | 115,727 | 2,637 | 58,110 | |
| (+) Cash & Short Term Investments | 9,307 | 43,210 | 22,062 | 8,213 | 300 | 948 | |
| (+) Investments & Other | 0 | 3,387 | 5,383 | 2,686 | 0 | 48 | |
| (-) Debt | (66,579) | (10,270) | (50,706) | (6,588) | (16) | (4,343) | |
| (-) Other Liabilities | 0 | 0 | (5,762) | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 809,158 | 2,694,248 | 95,846 | 120,038 | 2,922 | 54,764 | |
| (/) Shares Outstanding | 4,701.9 | 24,400.0 | 4,360.6 | 812.4 | 56.9 | 866.1 | |
| Implied Stock Price | 172.09 | 110.42 | 21.98 | 147.75 | 51.32 | 63.23 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 172.09 | 110.42 | 21.98 | 147.75 | 51.32 | 63.23 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |