As of 2024-12-15, the Intrinsic Value of Micron Technology Inc (MU) is
31.07 USD. This Micron valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.50 USD, the upside of Micron Technology Inc is
-69.70%.
The range of the Intrinsic Value is 21.02 - 54.99 USD
31.07 USD
Intrinsic Value
Micron Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.02 - 54.99 |
31.07 |
-69.7% |
| DCF (Growth 10y) |
37.25 - 92.47 |
53.68 |
-47.6% |
| DCF (EBITDA 5y) |
122.10 - 176.31 |
139.92 |
36.5% |
| DCF (EBITDA 10y) |
124.36 - 203.56 |
152.12 |
48.4% |
| Fair Value |
7.70 - 7.70 |
7.70 |
-92.49% |
| P/E |
20.85 - 58.06 |
40.63 |
-60.4% |
| EV/EBITDA |
102.25 - 197.29 |
138.95 |
35.6% |
| EPV |
(20.56) - (26.24) |
(23.40) |
-122.8% |
| DDM - Stable |
4.93 - 14.01 |
9.47 |
-90.8% |
| DDM - Multi |
36.75 - 78.46 |
49.79 |
-51.4% |
Micron Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
114,189.10 |
| Beta |
3.29 |
| Outstanding shares (mil) |
1,114.04 |
| Enterprise Value (mil) |
120,545.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.20% |
| Cost of Debt |
5.74% |
| WACC |
10.57% |