{"product_id":"avgo-broadcom-inc-十年估值模型-excel","title":"AVGO Broadcom Inc. — Ten-Year Valuation Model (Excel)","description":"\u003cp\u003eA ten-year valuation model of Broadcom (NASDAQ: AVGO) in Excel. AI revenue is built as GW deployed × content value per GW, capped by advanced-packaging capacity. Every cell is a live formula — change an assumption and the whole model recalculates — and every number traces back to its source.\u003c\/p\u003e\u003ch3\u003eWhat's inside\u003c\/h3\u003e\u003cul\u003e\n\u003cli\u003e25 sheets: industry TAM, company background, historical financials, quarterly results \/ balance sheet \/ ratio comparisons\u003c\/li\u003e\n\u003cli\u003eFour scenarios: Base \/ Bull \/ Bear \/ Tail, probability-weighted\u003c\/li\u003e\n\u003cli\u003eTwo DCFs: Required-Return DCF and Maintenance-Capex DCF\u003c\/li\u003e\n\u003cli\u003eReverse DCF: solves for the growth and margin assumptions implied by the current price\u003c\/li\u003e\n\u003cli\u003eSOTP, comparable-company valuation, sensitivity analysis\u003c\/li\u003e\n\u003cli\u003eAudit sheet: built-in reconciliation checks\u003c\/li\u003e\n\u003c\/ul\u003e\u003ch3\u003eSpecifications\u003c\/h3\u003e\u003cul\u003e\n\u003cli\u003eFormat: .xlsx (Microsoft Excel)\u003c\/li\u003e\n\u003cli\u003eLanguage: English and Traditional Chinese editions (both files included)\u003c\/li\u003e\n\u003cli\u003eModel date: 2026-10-06\u003c\/li\u003e\n\u003cli\u003eInstant download after payment (link on the order page and by email)\u003c\/li\u003e\n\u003c\/ul\u003e\u003cp\u003e\u003csmall\u003eDisclaimer: This model is for educational and research purposes only and does not constitute investment advice or a recommendation, solicitation or offer to buy or sell any security. Outputs depend entirely on the stated assumptions and change when the assumptions change. Investing involves risk.\u003c\/small\u003e\u003c\/p\u003e","brand":"Pricedinmodels","offers":[{"title":"Default Title","offer_id":67669133394133,"sku":null,"price":20.0,"currency_code":"HKD","in_stock":true}],"thumbnail_url":"\/\/cdn.shopify.com\/s\/files\/1\/0831\/9890\/2485\/files\/AVGO_cover.png?v=1791297578","url":"https:\/\/pricedinmodels.com\/products\/avgo-broadcom-inc-%e5%8d%81%e5%b9%b4%e4%bc%b0%e5%80%bc%e6%a8%a1%e5%9e%8b-excel","provider":"Pricedinmodels","version":"1.0","type":"link"}