Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $1.10T · View financials
Decision snapshot: VTRS stock price vs AVGO: inconclusive — current versus $214.42 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at AVGO's multiple
Implied fair value · at VTRS's multiple
Needs VTRS P/S.
Live quote
As of 2024-12-31
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: VTRS FY 2025 (ended Dec 31, 2025) · AVGO FY 2025 (ended Nov 2, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 94% equity / 6% debt · EV / Revenue 18.03x · EV / EBITDA 30.32x
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
VIATRIS INC. · implied price per share
Bear
-$14.68
Base
-$17.27
Bull
-$19.86
Broadcom Inc. · implied price per share
Bear
$51.89
Base
$61.05
Bull
$70.21
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.98x
0.80x
Net debt / EBITDA
Leverage against operating earnings
560.04x
1.29x
Cash and equivalents
Liquid reserves on the balance sheet
$1.36B
$16.18B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
PFIZER INC
VTRS vs PFE
Organon & Co.
VTRS vs OGN
BRISTOL MYERS SQUIBB CO
VTRS vs BMY
AbbVie Inc.
VTRS vs ABBV
Merck & Co., Inc.
VTRS vs MRK
NVIDIA Corporation
VTRS vs NVDA
Intel Corporation
VTRS vs INTC
Advanced Micro Devices, Inc.
VTRS vs AMD
QUALCOMM Incorporated
VTRS vs QCOM
Cisco Systems, Inc.
VTRS vs CSCO
$14.41B
$65.14B
Edwyn research
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
As of 2024-12-31
