AMD · Advanced Micro Devices, Inc.
$217.502026-05-17Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Very High Uncertainty
Bull
$586
+169.6% vs market
Base · active
$556
+155.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($132 · $586) Analysts Range ($220 · $380) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $16.4B | — | 46.6% | 14.0% | $6.6B | −$2.0B | $4.5B | 13.4% | — | 59.8% | $11.0B | $1.92 | — |
| 2022.Q4 | $23.6B | 43.6% | 11.2% | 0.0% | $2.9B | −$1.3B | $1.6B | 13.2% | — | 7.9% | $63.3B | $0.80 | — |
| 2023.Q4 | $22.7B | -3.9% | 3.7% | 0.0% | $1.4B | −$3.0B | −$1.6B | 13.3% | — | 2.2% | $66.6B | $0.52 | — |
| 2024.Q4 | $25.8B | 13.7% | 15.5% | 18.8% | $3.2B | −$2.8B | $441MM | 12.3% | — | 4.7% | $69.6B | $1.00 | — |
| 2025.Q4 | $34.6B | 34.3% | 22.4% | 0.0% | $7.9B | −$5.2B | $2.7B | 13.5% | — | 10.9% | $75.6B | $2.63 | 46.3 |
| italics below = DCF projection · 10yr Rev CAGR: 20.8% |
| 2026.Q4 | $47.0B | +35.8% | 22.7% | 2.0% | $10.5B | −$4.3B | $6.2B | 11.7% | $5.5B | 13.5% | $80.0B | $3.03 | 71.8 |
| 2027.Q4 | $67.2B | +42.8% | 18.3% | 4.0% | $11.8B | −$9.7B | $2.1B | 11.3% | $1.7B | 13.9% | $89.6B | $3.41 | 63.8 |
| 2028.Q4 | $83.9B | +24.9% | 27.2% | 6.0% | $21.4B | −$13.2B | $8.2B | 11.0% | $5.9B | 22.3% | $102.9B | $6.20 | 35.1 |
| 2029.Q4 | $111.3B | +32.7% | 28.1% | 8.0% | $28.7B | −$12.8B | $16.0B | 10.7% | $10.5B | 26.3% | $115.6B | $8.31 | 26.2 |
| 2030.Q4 | $135.6B | +21.8% | 28.1% | 10.0% | $34.2B | −$12.6B | $21.7B | 10.4% | $12.8B | 28.1% | $128.2B | $9.90 | 22.0 |
|
| Term. Yr+ | $238.3B | 4.1% | 55.6% | 20.0% | $106.0B | −$18.4B | $87.6B | 8.6% | $732.0B | 23.6% | — | — | — |
Active scenario IV: $556 (+155.5% vs market)