Broadcom Inc.

AVGO· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
19.1%
FY2016–2025
Net Income
122.9%
FY2016–2024
Free Cash Flow
29.2%
FY2016–2025
EPS (Diluted)
36.2%
FY2016–2025
Latest Metrics — FY2024 · SEC XBRL
Return on Equity
8.7%
NI ÷ Equity
Return on Assets
3.6%
NI ÷ Assets
Net Profit Margin
11.4%
NI ÷ Revenue
Debt / Equity
0.49x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$481.7B
Per Share (approx.)
$101.60
25% Margin of Safety
$76.20
Conservative entry
50% Margin of Safety
$50.80
Buffett's ideal entry
Growth Rate Used
8.0%
Latest FCF
$22.6B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$13.2B-$1.7B$2.7B-$2.1B-7.9%-13.1%$3.1B
2017$4.1B$239.0M$5.5B-$379.0M1.2%5.8%$17.5B$11.2B
2018$5.3B$6.2B$8.2B$6.1B23.4%117.0%$17.5B$4.3B
2019$22.6B$9.3B$32.8B$5.1B
2020$23.9B$11.6B$41.0B$7.6B
2021$27.4B$13.3B$39.7B$12.2B
2022$33.2B$11.5B$16.3B$11.6B50.6%34.6%$12.4B
2023$35.8B$14.1B$17.6B$14.1B58.7%39.3%$14.2B
2024$51.6B$5.9B$19.4B$5.9B8.7%11.4%$9.3B
2025$63.9B$26.9B$16.2B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Broadcom Inc. (AVGO) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Ultimate Toll Booth: Broadcom doesn't compete in the fickle consumer market; they own the essential plumbing of the digital economy. Whether it's a packet moving through a data center or a virtual machine running an enterprise app, they collect a fee.
  • ** Pricing Power is the Only Moat**: Their ability to raise prices without losing customers is exceptional. When a product is "mission-critical" and the cost of switching is operational suicide, the seller dictates the terms.
  • The FCF Engine: I ignore the "accounting noise" of amortization. The truth is in the cash. $19.4B in FCF against a decimated Net Income tells me the business is a cash-cow disguised as an expensive acquisition machine.
  • AI as a Tailwind, Not a Pivot: They aren't gambling on AI; they are providing the picks and shovels (Custom ASICs) that allow the giants to build it.
  • Attractive Entry: This becomes a Berkshire-grade investment when the price reflects the predictability of the cash flows rather than the hype of the AI cycle.

🐻 The Bear Case (Charlie inverts)

Munger's rule: "Show me where I'll die and I won't go there."

  • The "Empire-Building" Trap: Hock Tan is a master of the roll-up, but complexity is the enemy of long-term compounding. The VMware integration is a massive bet; if the "squeeze" of existing customers leads to a permanent exodus toward open-source alternatives, the software moat evaporates.
  • The Regulatory Guillotine: Broadcom behaves like a monopoly because, in several niches, it is one. A concerted antitrust effort to break up the "plumbing" or cap pricing on essential components would permanently impair the compounding machine.
  • Technological Obsolescence: A paradigm shift in how data is moved (e.g., a fundamental shift away from traditional Ethernet/PCIe standards) would render their current silicon portfolio worthless overnight.
  • Most Likely Threat: The VMware customer revolt. Timeframe: 2–5 years. If the aggressive shift to subscription pricing alienates the core user base, the "toll booth" loses its traffic.

💰 Valuation & Margin of Safety

Based on the provided DCF analysis:

  • Intrinsic value estimate: $101.60 per share.
  • 25% margin of safety entry: $76.20 (conservative).
  • 50% margin of safety entry: $50.80 (Buffett's ideal).
  • Current Status: Expensive. The market is pricing in aggressive AI growth and a flawless VMware transition, while the DCF reflects a more disciplined, modest growth rate. The gap between the market price and the $101.60 intrinsic value is a "speculator's premium" we do not pay.

Verdict: PASS

The moat is a fortress, but the price is a fantasy. We do not buy wonderful businesses at unwonderful prices. Wait for the AI hype to cycle out or for the VMware integration to hit a snag.

Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.