Back to MU Overview
NMS · Valuation Lab
MU
Micron Technology, Inc.
Last$893.19
Market cap—
EV/EBITDA13.4x
Intrinsic value
$251909503332.62
MoS +100.0% · Undervalued
Assuming 8.5% FCF margin and 10.0% Y1–5 growth.
Upside to price
EV (DCF)232.3B
Terminal share65%
Expected IV$271394700905.35
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 65% of EV
PV of stage FCFs80.8B
PV of terminal value151.5B
Enterprise value232.3B
Net cash / (debt)19.6B
Equity value251.9B
Intrinsic value / share$251909503332.62
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 99.3B | 8.4B | 7.8B | 92.9% |
| Y2 | 109.2B | 9.3B | 8B | 86.3% |
| Y3 | 120.2B | 10.2B | 8.2B | 80.2% |
| Y4 | 132.2B | 11.2B | 8.4B | 74.5% |
| Y5 | 145.4B | 12.4B | 8.6B | 69.3% |
| Y6 | 152.7B | 13B | 8.4B | 64.4% |
| Y7 | 160.3B | 13.6B | 8.1B | 59.8% |
| Y8 | 168.3B | 14.3B | 8B | 55.6% |
| Y9 | 176.7B | 15B | 7.8B | 51.6% |
| Y10 | 185.6B | 15.8B | 7.6B | 48.0% |
| Terminal | — | — | 151.5B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.