Discounted Cash Flow
Advanced Micro Devices Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $4.3b | $-497.0m | $13.0m | -11.6% | $-0.60 |
| 2017 | $5.3b (24.7%) | $43.0m (108.7%) | $-45.0m (-446.2%) | 0.8% (106.9%) | $0.04 (106.7%) |
| 2018 | $6.5b (21.5%) | $337.0m (683.7%) | $-129.0m (-186.7%) | 5.2% (545.0%) | $0.34 (750.0%) |
| 2019 | $6.7b (4.0%) | $341.0m (1.2%) | $276.0m (314.0%) | 5.1% (-2.7%) | $0.31 (-8.8%) |
| 2020 | $9.8b (45.0%) | $2.5b (630.2%) | $777.0m (181.5%) | 25.5% (403.4%) | $2.10 (577.4%) |
| 2021 | $16.4b (68.3%) | $3.2b (27.0%) | $3.2b (314.4%) | 19.2% (-24.6%) | $2.61 (24.3%) |
| 2022 | $23.6b (43.6%) | $1.3b (-58.3%) | $3.1b (-3.3%) | 5.6% (-70.9%) | $0.85 (-67.4%) |
| 2023 | $22.7b (-3.9%) | $854.0m (-35.3%) | $1.1b (-64.0%) | 3.8% (-32.7%) | $0.53 (-37.6%) |
| 2024 | $25.8b (13.7%) | $1.6b (92.2%) | $2.4b (114.5%) | 6.4% (69.0%) | $1.01 (90.6%) |
| 2025 | $34.6b (34.3%) | $4.3b (164.2%) | $6.7b (180.0%) | 12.5% (96.6%) | $2.67 (164.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.