As of 2025-01-18, the Intrinsic Value of Advanced Micro Devices Inc (AMD) is
22.49 USD. This AMD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 121.46 USD, the upside of Advanced Micro Devices Inc is
-81.50%.
The range of the Intrinsic Value is 16.48 - 36.65 USD
22.49 USD
Intrinsic Value
AMD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.48 - 36.65 |
22.49 |
-81.5% |
| DCF (Growth 10y) |
41.10 - 95.63 |
57.39 |
-52.7% |
| DCF (EBITDA 5y) |
35.19 - 58.94 |
47.98 |
-60.5% |
| DCF (EBITDA 10y) |
60.67 - 108.83 |
84.72 |
-30.2% |
| Fair Value |
28.13 - 28.13 |
28.13 |
-76.84% |
| P/E |
19.05 - 41.81 |
29.16 |
-76.0% |
| EV/EBITDA |
18.59 - 56.28 |
34.87 |
-71.3% |
| EPV |
22.71 - 29.98 |
26.34 |
-78.3% |
| DDM - Stable |
9.14 - 27.50 |
18.32 |
-84.9% |
| DDM - Multi |
24.29 - 57.43 |
34.22 |
-71.8% |
AMD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
197,106.50 |
| Beta |
2.62 |
| Outstanding shares (mil) |
1,622.81 |
| Enterprise Value (mil) |
194,929.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.15% |
| Cost of Debt |
7.79% |
| WACC |
10.09% |