investorscraft@gmail.com

Intrinsic Value of Advanced Micro Devices, Inc. (AMD)

Previous Close$176.52
Intrinsic Value
Upside potential
Previous Close
$176.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %43.6NaN
Revenue, $23601NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m22337NaN
Operating income, $m1264NaN
EBITDA, $m5715NaN
Interest expense (income), $mNaN
Earnings before tax, $m1198NaN
Tax expense, $m-122NaN
Net income, $m1320NaN

BALANCE SHEET

Cash and short-term investments, $m5855NaN
Total assets, $m67580NaN
Adjusted assets (=assets-cash), $m61725NaN
Average production assets, $m25400NaN
Working capital, $m8650NaN
Total debt, $m2467NaN
Total liabilities, $m12830NaN
Total equity, $m54750NaN
Debt-to-equity ratio0.045NaN
Adjusted equity ratio0.792NaN

CASH FLOW

Net income, $m1320NaN
Depreciation, amort., depletion, $m4451NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3565NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-450NaN
Free cash flow, $m4015NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m8650
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount