MU · Micron Technology, Inc.
$366.242026-05-17Sector: Technology; Industry: Semiconductors; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Very High Uncertainty
Bull
$55643
+15092.9% vs market
Base · active
$53901
+14617.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($202 · $55643) Analysts Range ($190 · $550) 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 |
|---|
| 2022.Q2 | $27.7B | — | 23.8% | 7.9% | $6.1B | −$3.1B | $3.0B | 8.9% | — | 11.9% | $51.1B | $5.14 | — |
| 2023.Q2 | $30.8B | 11.0% | 33.0% | 22.8% | $7.8B | −$6.7B | $1.1B | 10.8% | — | 14.6% | $56.1B | $7.62 | — |
| 2024.Q2 | $15.5B | -49.5% | -37.0% | 10.3% | −$5.2B | $2.9B | −$2.2B | 10.7% | — | -9.2% | $55.5B | $-5.12 | — |
| 2025.Q2 | $25.1B | 61.6% | 5.4% | 23.8% | $1.0B | $1.9B | $3.0B | 12.0% | — | 1.8% | $61.7B | $0.68 | — |
| 2026.Q2 | $58.1B | 131.4% | 50.8% | 13.8% | $25.5B | −$4.9B | $20.5B | 11.6% | — | 37.0% | $76.0B | $21.15 | 14.1 |
| italics below = DCF projection · 10yr Rev CAGR: 88.9% |
| 2027.Q2 | $170.5B | +193.3% | 53.2% | 14.4% | $77.6B | −$18.9B | $58.7B | 11.0% | $52.9B | 90.9% | $94.9B | $62.09 | 5.9 |
| 2028.Q2 | $464.2B | +172.3% | 49.1% | 15.1% | $193.7B | −$69.7B | $124.0B | 10.8% | $100.7B | 149.3% | $164.6B | $155.41 | 2.4 |
| 2029.Q2 | $1166.5B | +151.3% | 45.0% | 15.7% | $442.6B | −$282.4B | $160.2B | 10.6% | $117.8B | 144.7% | $447.0B | $356.62 | 1.0 |
| 2030.Q2 | $2685.9B | +130.3% | 40.9% | 16.3% | $919.2B | −$8.1B | $911.2B | 10.3% | $607.3B | 203.8% | $455.1B | $744.10 | 0.5 |
| 2031.Q2 | $5619.7B | +109.2% | 36.8% | 16.9% | $1717.0B | −$18.2B | $1698.9B | 10.1% | $1028.7B | 369.9% | $473.3B | $1397.93 | 0.3 |
|
| Term. Yr+ | $35039.6B | 4.1% | 24.4% | 20.0% | $6848.1B | −$1189.9B | $5659.1B | 8.6% | $48744.0B | 23.6% | — | — | — |
Active scenario IV: $53901 (+14617.3% vs market)