Growth & Assumptions

$M
%
%
%
%

Market & Balance Sheet Data

$
M
$M
$M

Cash Flow Projection

Year2027202820292030203120322033203420352036
Free Cash Flow9,031.6412,111.4216,241.4221,779.7429,206.6333,716.1438,921.9144,931.4551,868.8759,877.42
Terminal Value---------770,921.78
Cumulated PVRunning Sum8,136.6117,966.5129,842.0944,189.0861,521.879,547.8298,294.89117,791.84138,068.66430,663.24
* Scroll horizontally for more yearsAll figures in USD Millions

Valuation Breakdown

Enterprise Value (EV)$430,663.24
(+) Cash & Investments$10,552
(-) Total Debt$4,006
Equity Value$437,209.24
Shares Outstanding1,630.41
Fair Value Per Share$268.16
All figures in USD Millions

Calculated Fair Value

$268.16
Current Price$198.62
Margin of Safety+35.01%
Buy

Advanced Micro Devices, Inc. (AMD) DCF Valuation Analysis

Independent intrinsic value calculation based on latest financial reports.

Potentially Undervalued

Our Advanced Micro Devices, Inc. DCF calculator utilizes a two-stage Discounted Cash Flow model to estimate the true value of AMD stock. As of the most recent quarterly report (12/27/2025), Advanced Micro Devices, Inc. generated $6,735,000,000 in Trailing Twelve Month (TTM) Free Cash Flow.

Key Valuation Metrics for AMD

Forward P/E
18.30
Price to Book
5.14
Margin of Safety
35.0%
Intrinsic Value
$268.16

By discounting AMD's future cash flows using an expected return of 11%, we can determine if the stock is currently trading at a margin of safety. A positive margin of safety suggests that market expectations may be too low relative to the company's historical cash flow productivity.

Final Verdict

For AMD to be considered a fair investment at current levels, it would need to sustain a cash flow growth rate of approximately 34.10% for the next five years. This valuation model accounts for Advanced Micro Devices, Inc.'s current cash position of $10,552,000,512 and total debt of $4,006,000,128. With a fair value of $268.16, AMD shows potential upside for long-term investors.

Why use DCF for AMD?

Discounted Cash Flow is widely considered the most accurate method for valuing mature companies like Advanced Micro Devices, Inc.. Using our Free DCF Calculator, you can customize every assumption in this model to see how it affects the intrinsic value.

Based on Owner Earnings (FCF)
Includes Balance Sheet adjustments
Customizable growth assumptions

More Technology Stocks

View all stocks →