As of 2025-12-11, the Intrinsic Value of Advanced Micro Devices Inc (AMD) is 40.95 USD. This AMD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.43 USD, the upside of Advanced Micro Devices Inc is -81.50%.
The range of the Intrinsic Value is 29.25 - 70.13 USD
Based on its market price of 221.43 USD and our intrinsic valuation, Advanced Micro Devices Inc (AMD) is overvalued by 81.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.25 - 70.13 | 40.95 | -81.5% |
| DCF (Growth 10y) | 65.34 - 161.73 | 93.03 | -58.0% |
| DCF (EBITDA 5y) | 77.47 - 118.66 | 96.35 | -56.5% |
| DCF (EBITDA 10y) | 119.36 - 202.16 | 155.55 | -29.8% |
| Fair Value | 50.77 - 50.77 | 50.77 | -77.07% |
| P/E | 49.90 - 69.85 | 60.12 | -72.9% |
| EV/EBITDA | 47.37 - 144.67 | 89.91 | -59.4% |
| EPV | 22.98 - 31.48 | 27.23 | -87.7% |
| DDM - Stable | 16.03 - 51.30 | 33.66 | -84.8% |
| DDM - Multi | 39.46 - 99.88 | 56.78 | -74.4% |
| Market Cap (mil) | 360,496.90 |
| Beta | 1.71 |
| Outstanding shares (mil) | 1,628.04 |
| Enterprise Value (mil) | 358,908.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.22% |
| Cost of Debt | 7.36% |
| WACC | 10.19% |