Back to AMD Overview
NMS · Valuation Lab
AMD
Advanced Micro Devices, Inc.
Last$482.05
Market cap—
EV/EBITDA105.2x
Intrinsic value
$975799163105.87
MoS +100.0% · Undervalued
Assuming 19.2% FCF margin and 37.8% Y1–5 growth.
Upside to price
EV (DCF)967.3B
Terminal share75%
Expected IV$1024255477436.61
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 75% of EV
PV of stage FCFs242.3B
PV of terminal value725B
Enterprise value967.3B
Net cash / (debt)8.5B
Equity value975.8B
Intrinsic value / share$975799163105.87
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 51.6B | 9.9B | 9.2B | 92.6% |
| Y2 | 71.1B | 13.7B | 11.7B | 85.7% |
| Y3 | 98B | 18.8B | 14.9B | 79.3% |
| Y4 | 135.1B | 25.9B | 19B | 73.4% |
| Y5 | 186.1B | 35.7B | 24.3B | 67.9% |
| Y6 | 221.3B | 42.5B | 26.7B | 62.9% |
| Y7 | 263.1B | 50.5B | 29.4B | 58.2% |
| Y8 | 312.8B | 60.1B | 32.4B | 53.9% |
| Y9 | 371.9B | 71.4B | 35.6B | 49.9% |
| Y10 | 442.2B | 84.9B | 39.2B | 46.1% |
| Terminal | — | — | 725B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.