investorscraft@gmail.com

Intrinsic ValueApplied Materials, Inc. (AP2.DE)

Previous Close279.90
Intrinsic Value
Upside potential
Previous Close
279.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Applied Materials, Inc. is a global leader in providing advanced manufacturing equipment, services, and software to the semiconductor, display, and related industries. The company operates through three key segments: Semiconductor Systems, Applied Global Services, and Display and Adjacent Markets. Its Semiconductor Systems segment is pivotal, offering cutting-edge technologies like epitaxy, ion implantation, and chemical vapor deposition, which are essential for semiconductor fabrication. The Applied Global Services segment enhances equipment performance and productivity through integrated solutions, including spares, upgrades, and factory automation software. The Display and Adjacent Markets segment caters to the growing demand for display technologies in consumer electronics, such as TVs, smartphones, and laptops. Applied Materials holds a dominant position in the semiconductor equipment market, driven by its technological innovation and extensive global footprint, serving major markets like the U.S., China, Korea, and Taiwan. The company's ability to deliver high-precision manufacturing tools and services positions it as a critical enabler of the semiconductor industry's growth, particularly amid rising demand for advanced chips and displays.

Revenue Profitability And Efficiency

Applied Materials reported revenue of €27.18 billion for FY 2024, with a net income of €7.18 billion, reflecting strong profitability. The company's diluted EPS stood at €8.61, underscoring its earnings capability. Operating cash flow was robust at €8.68 billion, while capital expenditures were €1.19 billion, indicating efficient capital deployment. These metrics highlight the company's ability to generate significant cash flows while maintaining operational efficiency.

Earnings Power And Capital Efficiency

The company's earnings power is evident in its net income margin of approximately 26.4%, driven by high-margin semiconductor equipment sales and services. Applied Materials' capital efficiency is further demonstrated by its ability to convert revenue into operating cash flow at a rate of 31.9%. This strong cash generation supports ongoing R&D investments and shareholder returns, reinforcing its competitive edge in the semiconductor equipment market.

Balance Sheet And Financial Health

Applied Materials maintains a solid balance sheet with €8.02 billion in cash and equivalents and total debt of €6.61 billion, resulting in a net cash position. This financial stability provides flexibility for strategic investments and mitigates risks associated with market volatility. The company's prudent financial management ensures it can navigate cyclical industry demands while sustaining growth initiatives.

Growth Trends And Dividend Policy

Applied Materials has demonstrated consistent growth, supported by increasing demand for semiconductor and display technologies. The company's dividend per share of €1.50 reflects its commitment to returning capital to shareholders. With a strong market position and ongoing technological advancements, Applied Materials is well-positioned to capitalize on long-term industry growth trends.

Valuation And Market Expectations

With a market capitalization of €112.52 billion and a beta of 1.71, Applied Materials is valued as a high-growth player in the semiconductor equipment sector. The market expects continued outperformance, driven by the company's innovation and leadership in critical manufacturing technologies. Its valuation reflects confidence in sustained revenue and earnings growth amid global semiconductor expansion.

Strategic Advantages And Outlook

Applied Materials' strategic advantages include its technological leadership, diversified product portfolio, and global customer base. The company is poised to benefit from secular trends like AI, 5G, and IoT, which drive demand for advanced semiconductors. Its outlook remains positive, supported by robust R&D investments and a strong pipeline of next-generation manufacturing solutions. Applied Materials is well-equipped to maintain its market leadership and deliver long-term shareholder value.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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