Advanced Micro Devices
- Price
- 521.95 USD
- Fair value
- 28.57 USD
- Discount to fair value
- −1727%
- Mkt cap
- 851.09B
- P/E
- 196.3×
- P/B
- 13.51×
- EV
- 849.40B
- ROE
- 6.9%
- Net margin
- 12.5%
Current price521.95USD
Fair value (est., median)28.57USD
UndervaluedFair valueOvervalued
+1727.1% above fair valueWould need to fall ~94.5% to reach fair value.
Median ofDCF 48.96Graham 43.39Residual Income 7.89Earnings Power 13.75
Health Check
53
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
Risks
- Trades 1727.1% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Expensive on book (P/B 13.5×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 16 years · FY2010–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 16.43B | 23.60B | 22.68B | 25.79B | 34.64B |
| Net Income | 3.16B | 1.32B | 854.00M | 1.64B | 4.33B |
| Net Margin | 19.2% | 5.6% | 3.8% | 6.4% | 12.5% |
| Operating Cash Flow | 3.52B | 3.56B | 1.67B | 3.04B | 7.71B |
| OCF Margin | 21.4% | 15.1% | 7.4% | 11.8% | 22.3% |
| Capital Expenditure | 301.00M | 450.00M | 546.00M | 636.00M | 974.00M |
| Free Cash Flow | 3.22B | 3.12B | 1.12B | 2.40B | 6.74B |
| FCF Margin | 19.6% | 13.2% | 4.9% | 9.3% | 19.4% |
| FCF Conversion | 101.8% | 236.0% | 131.3% | 146.6% | 155.4% |
| EPS (Diluted) | 1.94/sh | 0.81/sh | 0.52/sh | 1.01/sh | 2.66/sh |
| Dividend / Share | — | — | — | — | — |
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Dividend history
Dividend / share & historical yield (USD).
No dividend history — this company doesn’t currently pay a dividend.
Corporate actions
SStock Split
2×2000-08-22
SStock Split
2×1983-08-23
SStock Split
1.5×1982-10-28
Valuation breakdown
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
48.96 USD
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
43.39 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
7.89 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
13.75 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)28.57 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 15.70%
- CAPM cost of equity
- 15.75%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Advanced Micro Devices regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 2.7M USD
- Total return
- +6158.6%(0.0% Dividends · +6158.6% Capital gain)
- Annualised (IRR)
- +14.7%
Invested43KUSD
Dividends0USD
Capital gain2.6MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.