📈 Advanced DCF Valuation
Professional-grade discounted cash flow analysis with scenario modeling for AMD
Technology • Semiconductors • Market Cap: $823,093,886,976.00
Scenario Analysis
Compare different scenarios to understand valuation sensitivity
🔻-94.6% upside
Conservative Case
$29.29
📊-92.4% upside
Base Case
$41.68
🔺-89.8% upside
Optimistic Case
$55.64
💰Market Price
Current Price
$545.09
DCF Model & Results
Detailed cash flow projections and valuation analysis
💵 Enhanced Cash Flow Projections
| Year | Revenue | Growth % | Operating Margin % | NOPAT | CapEx | FCF | PV of FCF |
|---|---|---|---|---|---|---|---|
| 1 | $42,236,778,819.97 | 21.9% | 10.7% | $3,558,356,250.45 | $1,317,888,255.14 | $3,469,582,465.81 | $3,149,357,988.21 |
| 2 | $50,574,638,838.68 | 19.7% | 10.7% | $4,260,802,723.44 | $1,484,330,555.99 | $4,252,022,032.52 | $3,503,362,984.98 |
| 3 | $58,160,834,664.49 | 15.0% | 10.7% | $4,899,923,131.96 | $1,586,645,543.95 | $5,020,171,648.82 | $3,754,507,818.24 |
| 4 | $65,140,134,824.22 | 12.0% | 10.7% | $5,487,913,907.80 | $1,664,634,707.24 | $5,742,586,744.48 | $3,898,403,837.45 |
| 5 | $71,654,148,306.65 | 10.0% | 10.7% | $6,036,705,298.58 | $1,723,132,483.51 | $6,430,627,196.85 | $3,962,574,223.27 |
| Terminal | — | 3.0% | — | — | — | $76,448,425,901.03 | $47,107,778,543.47 |
Enterprise Value$65,375,985,395.62
Net Debt$0.00
Equity Value$67,692,985,395.62
Price per Share$41.68
EV/Revenue (Final Year)0.9x
Terminal Value %72.1%
WACC10.2%
🏥 Company Financial Health
Historical Revenue Growth21.9%
Current Operating Margin10.7%
FCF Conversion Rate19.4%
Net Debt/Equity0.00
ROE0.0%
ROIC0.0%
Beta1.20
Interest Coverage0.00
Enhanced DCF data sourced from Financial Modeling Prep (FMP) • Model incorporates industry best practices and academic research • Calculations are estimates and should not be used as sole investment advice • Consult with a financial advisor before making investment decisions