Broadcom Inc. (AVGO) DCF Valuation

Broadcom Inc. (AVGO) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Broadcom Inc. (AVGO) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain mastery over your Broadcom Inc. (AVGO) valuation analysis using our sophisticated DCF Calculator! Equipped with real AVGO data, this Excel template lets you adjust forecasts and assumptions to accurately determine Broadcom's intrinsic value.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 23,888.0 27,450.0 33,203.0 35,819.0 51,574.0 62,885.9 76,678.8 93,497.0 114,004.0 139,008.9
Revenue Growth, % 0 14.91 20.96 7.88 43.99 21.93 21.93 21.93 21.93 21.93
EBITDA 11,125.0 14,691.0 19,155.0 20,554.0 23,722.0 32,846.6 40,050.9 48,835.4 59,546.6 72,607.2
EBITDA, % 46.57 53.52 57.69 57.38 46 52.23 52.23 52.23 52.23 52.23
Depreciation 6,905.0 6,041.0 4,984.0 3,835.0 10,010.0 12,079.0 14,728.4 17,958.8 21,897.7 26,700.6
Depreciation, % 28.91 22.01 15.01 10.71 19.41 19.21 19.21 19.21 19.21 19.21
EBIT 4,220.0 8,650.0 14,171.0 16,719.0 13,712.0 20,767.5 25,322.6 30,876.6 37,648.9 45,906.5
EBIT, % 17.67 31.51 42.68 46.68 26.59 33.02 33.02 33.02 33.02 33.02
Total Cash 7,618.0 12,163.0 12,416.0 14,189.0 9,348.0 21,548.8 26,275.2 32,038.2 39,065.3 47,633.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,297.0 2,071.0 2,958.0 3,154.0 4,416.0
Account Receivables, % 9.62 7.54 8.91 8.81 8.56
Inventories 1,003.0 1,297.0 1,925.0 1,898.0 1,760.0 2,947.2 3,593.6 4,381.8 5,342.9 6,514.7
Inventories, % 4.2 4.72 5.8 5.3 3.41 4.69 4.69 4.69 4.69 4.69
Accounts Payable 836.0 1,086.0 998.0 1,210.0 1,662.0 2,146.0 2,616.6 3,190.6 3,890.4 4,743.6
Accounts Payable, % 3.5 3.96 3.01 3.38 3.22 3.41 3.41 3.41 3.41 3.41
Capital Expenditure -463.0 -443.0 -424.0 -452.0 -548.0 -899.7 -1,097.0 -1,337.7 -1,631.1 -1,988.8
Capital Expenditure, % -1.94 -1.61 -1.28 -1.26 -1.06 -1.43 -1.43 -1.43 -1.43 -1.43
Tax Rate, % 40.55 40.55 40.55 40.55 40.55 40.55 40.55 40.55 40.55 40.55
EBITAT 5,113.1 8,612.9 13,100.8 15,594.9 8,151.7 18,472.5 22,524.2 27,464.5 33,488.4 40,833.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 9,091.1 14,392.9 16,057.8 19,020.9 16,941.7 27,901.5 34,781.5 42,410.3 51,712.2 63,054.4
WACC, % 9.81 9.81 9.78 9.79 9.68 9.77 9.77 9.77 9.77 9.77
PV UFCF
SUM PV UFCF 161,513.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 65,577
Terminal Value 1,135,865
Present Terminal Value 712,596
Enterprise Value 874,110
Net Debt 58,218
Equity Value 815,892
Diluted Shares Outstanding, MM 4,778
Equity Value Per Share 170.76

What You Will Receive

  • Pre-Filled Financial Model: Broadcom’s actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing repeated use for in-depth forecasts.

Key Features

  • Comprehensive AVGO Data: Pre-filled with Broadcom’s historical financials and future projections.
  • Customizable Assumptions: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Develop multiple forecasting scenarios to explore various valuation possibilities.
  • Intuitive Interface: Designed for ease of use, suitable for both professionals and newcomers.

How It Works

  1. Download the Template: Get immediate access to the Excel-based AVGO DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Broadcom’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to see how they affect the valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial assessment.

Why Choose This Calculator for Broadcom Inc. (AVGO)?

  • All-in-One Solution: Features DCF, WACC, and comprehensive financial ratio analyses seamlessly integrated.
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Broadcom’s intrinsic value and Net Present Value.
  • Data-Rich Environment: Comes with historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on Broadcom Inc. (AVGO).

Who Should Use Broadcom Inc. (AVGO)?

  • Investors: Make informed investment choices with insights from a leading technology company.
  • Financial Analysts: Streamline your analysis with comprehensive data on Broadcom’s market performance.
  • Consultants: Easily tailor reports and presentations using Broadcom’s strategic initiatives.
  • Tech Enthusiasts: Enhance your knowledge of the semiconductor industry through Broadcom’s innovative solutions.
  • Educators and Students: Utilize Broadcom as a case study in technology and finance courses.

What the Template Contains

  • Pre-Filled Data: Includes Broadcom Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using customized inputs.
  • Key Financial Ratios: Evaluate Broadcom Inc.'s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.