Deal Lab · Buyout model 1.0
Broadcom Inc. Buyout Model
A buyout of Broadcom Inc. on its published figures for the last 4 quarters to Q3 FY2026, in US dollars: revenue flat, the margin and the shares of revenue of that period, entry and exit at 10.0x EBITDA, exit after 5 years.
Returns
Internal rate of return
7.5%
Multiple of money
1.44x
Sponsor's equity
$275bn
Enterprise value
$516bn
Proceeds at exit
$395bn
Sources and Uses
| Uses | Amount |
|---|---|
| Equity price | $479bn |
| Borrowings refinanced | $59.4bn |
| Transaction costs | $10.3bn |
| Financing fees | $5.1bn |
| Minimum cash | $1.8bn |
| Uses | $556bn |
| Sources | Amount |
|---|---|
| Senior loan | $193bn |
| Subordinated notes | $64.2bn |
| Cash of the company | $24.0bn |
| Sponsor's equity | $275bn |
| Sources | $556bn |
Projection
| Closing | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|---|
| Revenue | $89.1bn | $89.1bn | $89.1bn | $89.1bn | $89.1bn | $89.1bn |
| EBITDA of the case | $51.6bn | $51.6bn | $51.6bn | $51.6bn | $51.6bn | $51.6bn |
| Cash cost of leases | $182m | $182m | $182m | $182m | $182m | $182m |
| Depreciation and amortisation | $8.6bn | $8.6bn | $8.6bn | $8.6bn | $8.6bn | |
| Capital expenditure | $947m | $947m | $947m | $947m | $947m | |
| Increase in working capital | $0 | $0 | $0 | $0 | $0 | |
| Interest | $20.5bn | $18.8bn | $16.9bn | $14.9bn | $12.8bn | |
| Tax | $5.7bn | $6.1bn | $6.6bn | $7.1bn | $7.7bn | |
| Cash available for debt service | $44.8bn | $44.4bn | $43.9bn | $43.4bn | $42.8bn |
Debt Schedule
| Closing | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|---|
| Senior loan | $193bn | $168bn | $143bn | $116bn | $87.2bn | $57.2bn |
| Subordinated notes | $64.2bn | $64.2bn | $64.2bn | $64.2bn | $64.2bn | $64.2bn |
| Revolving facility | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash | $1.8bn | $1.8bn | $1.8bn | $1.8bn | $1.8bn | $1.8bn |
| Debt to EBITDA | 5.00x | 4.53x | 4.03x | 3.51x | 2.96x | 2.38x |
| EBITDA to interest | 2.51x | 2.75x | 3.06x | 3.47x | 4.04x |
Covenants and the Credit View
| Closing | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|---|
| Limit of debt to EBITDA | 6.50x | |||||
| Lease-adjusted debt to EBITDA | 5.00x | 4.53x | 4.03x | 3.51x | 2.96x | 2.38x |
| Band of debt to EBITDA | Highly leveraged | Aggressive | Aggressive | Significant | Intermediate | Intermediate |
Return Bridge
| Amount | |
|---|---|
| Sponsor's equity | $275bn |
| EBITDA growth | $0 |
| Change of multiple | $0 |
| Net debt repaid | +$135bn |
| Non-controlling interests | $0 |
| Costs at closing | −$15.5bn |
| Management and limited liability | $0 |
| Proceeds at exit | $395bn |
Sensitivity Tables
| Entry by exit | 8.00x | 9.00x | 10.0x | 11.0x | 12.0x |
|---|---|---|---|---|---|
| 8.00x | 11.2% | 14.7% | 17.8% | 20.7% | 23.2% |
| 9.00x | 5.6% | 9.1% | 12.2% | 14.9% | 17.5% |
| 10.0x | 1.2% | 4.5% | 7.5% | 10.2% | 12.6% |
| 11.0x | −2.3% | 0.9% | 3.8% | 6.4% | 8.7% |
| 12.0x | −5.2% | −2.0% | 0.8% | 3.3% | 5.5% |
| Debt by growth | −4.0% | −2.0% | 0.0% | 2.0% | 4.0% |
|---|---|---|---|---|---|
| 4.00x | 1.3% | 4.4% | 7.3% | 10.2% | 13.0% |
| 4.50x | 0.8% | 4.2% | 7.4% | 10.5% | 13.4% |
| 5.00x | 0.2% | 4.0% | 7.5% | 10.8% | 14.0% |
| 5.50x | −0.5% | 3.7% | 7.6% | 11.2% | 14.7% |
| 6.00x | −1.4% | 3.4% | 7.8% | 11.7% | 15.5% |
Solvers
Highest entry multiple for a return of 20.0%
4.82x
The target return
Revenue growth a year for a return of 20.0%
8.0%
The target return
Debt capacity at closing, times EBITDA
6.00x
The loan to value limit
Assumptions and Their Origins
| Group | Assumption | Value | Origin |
|---|---|---|---|
| Transaction | Entry multiple | 10.0x | Convention of buyout 1.0 |
| Transaction | Years to exit | 5 years | Convention of buyout 1.0 |
| Transaction | Transaction costs | 2.0% | Convention of buyout 1.0 |
| Transaction | Financing fees | 2.0% | Convention of buyout 1.0 |
| Transaction | Minimum cash, of revenue | 2.0% | Convention of buyout 1.0 |
| Financing | Debt at closing, times EBITDA | 5.00x | Convention of buyout 1.0 |
| Financing | Debt at most, of the enterprise value | 60.0% | Convention of buyout 1.0 |
| Financing | Senior loan, of the new debt | 75.0% | Convention of buyout 1.0 |
| Financing | Senior loan repaid each year | 1.0% | Convention of buyout 1.0 |
| Financing | Cash sweep | 100% | Convention of buyout 1.0 |
| Financing | Revolving facility, times EBITDA | 1.00x | Convention of buyout 1.0 |
| Financing | Base rate | 3.9% | Policy rate of the United States, BIS central bank policy rates, 20 October 2026 |
| Financing | Senior loan spread | 3.5% | Convention of buyout 1.0 |
| Financing | Subordinated notes spread | 6.0% | Convention of buyout 1.0 |
| Financing | Revolving facility spread | 3.0% | Convention of buyout 1.0 |
| Financing | Covenant headroom on debt to EBITDA | 30.0% | Convention of buyout 1.0 |
| Financing | Minimum EBITDA to interest | 2.00x | Convention of buyout 1.0 |
| Operations | Revenue growth a year | 0.0% | Convention of buyout 1.0 |
| Operations | EBITDA margin | 57.9% | EBITDA over revenue, last 4 quarters to FY2026 Q3 |
| Operations | Cash cost of leases, of revenue | 0.2% | Cash cost of leases over revenue, last 4 quarters to FY2026 Q3 |
| Operations | Depreciation and amortisation, of revenue | 9.7% | Depreciation and amortisation over revenue, last 4 quarters to FY2026 Q3 |
| Operations | Capital expenditure, of revenue | 1.1% | Median capital expenditure over revenue, fiscal 2023 to 2025 |
| Operations | Working capital, of revenue | 16.0% | Working capital over revenue, end of the last 4 quarters to FY2026 Q3 |
| Operations | Leases as debt | Yes | Leases as debt, the basis of the credit metrics |
| Operations | Share-based pay added back | No | Convention of buyout 1.0 |
| Taxes | Tax rate | 25.5% | Combined statutory rate of corporate income tax of the United States, OECD Corporate Tax Statistics, 2026 |
| Taxes | Interest deducted up to 30% of EBITDA | No | Convention of buyout 1.0 |
| Exit | Exit multiple | 10.0x | Convention of buyout 1.0 |
| Exit | Management share of the proceeds | 0.0% | Convention of buyout 1.0 |
| Exit | Target return | 20.0% | Convention of buyout 1.0 |
Inputs and Their Documents
Published figures of the last 4 quarters to Q3 FY2026, each with the documents it comes from.
| Input | Value | Method | Documents |
|---|---|---|---|
| Adjusted EBITDA | $60.1bn est. | Adjusted EBITDA of the company page | 10-K 2025-11, 10-Q 2025-08, 10-Q 2026-08, 10-Q 2026-02, 10-Q 2026-05 |
| Share-based pay | $8.5bn | Share-based pay that adjusted EBITDA adds back | 10-K 2025-11, 10-Q 2025-08, 10-Q 2026-02, 10-Q 2026-05, 10-Q 2026-08 |
| EBITDA after share-based pay | $51.6bn est. | Adjusted EBITDA less share-based pay | 10-K 2025-11, 10-Q 2025-08, 10-Q 2026-08, 10-Q 2026-02, 10-Q 2026-05 |
| Depreciation and amortisation | $8.6bn | Depreciation and amortisation of adjusted EBITDA | 10-K 2025-11, 10-Q 2025-08, 10-Q 2026-08, 10-Q 2026-02, 10-Q 2026-05 |
| Revenue | $89.1bn | Revenue of the base period | 10-K 2025-11, 10-Q 2025-08, 10-Q 2026-02, 10-Q 2026-05, 10-Q 2026-08 |
| Operating lease cost | $182m est. | Operating lease cost | 10-K 2025-11 |
| Borrowings | $59.4bn | Total debt less lease liabilities | 10-K 2025-11, 10-Q 2026-08 |
| Lease liabilities | $1.3bn est. | Lease liabilities | 10-K 2025-11 |
| Cash and short-term investments | $24.0bn | Cash and short-term investments | 10-Q 2026-08 |
| Non-controlling interests | $0 | The balance sheet reports none | n/a |
| Receivables | $13.7bn | Receivables | 10-Q 2026-08 |
| Payables | $4.0bn | Payables | 10-Q 2026-08 |
| Inventories | $4.5bn | Inventories | 10-Q 2026-08 |
| Capital expenditure | $623m | Capital expenditure of the latest fiscal year | 10-K 2025-11 |
Checks of the Model
- Sources equal uses
- The equity price is above nil
- The sponsor's equity is above nil
- Each balance of debt stays between nil and its amount at closing
- Cash is the cash of the year before and the cash flow of the year
- Cash stays at the minimum unless a shortfall is stated
- The 6 parts of the bridge add up to the proceeds less the sponsor's equity
- The cash flows at the internal rate of return have a present value of nil
Deal Lab computes arithmetic on published figures and on the assumptions of the user. It values no company, recommends no transaction and forecasts no result.