Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
110.15 USD190.61 USD257.41 USD
+73.06%
190.61 USDCurrent price is 73.1% above the base model value.
A
US
AMD.US · ADVANCED MICRO DEVICES INC
US · US
Latest price329.86 USD
30D-21.89%
Vs. base value+539%
Research summary
AMD.US latest organized financial period shows revenue grew +34.34% YoY and net income grew +164% YoY. Current price is about 330 USD, while the model base case is about 51.65 USD; the current price sits +539% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue35B USD
Net income4B USD
Free cash flow7B USD
Operating cash flow8B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price329.86 USD
Base value51.65 USD
Vs. base+539%
Price date2026/04/29
41.08 USD51.65 USD60.04 USD
+539%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
34.23 USD55.37 USD72.15 USD
+496%
55.37 USDCurrent price is 495.7% above the base model value.Adjusted reference: 55.48 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth23.3%
Current price implies roughly 23.3% annualized FCF growth.
23.3%Current price implies roughly 23.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
10.72 USD10.72 USD10.72 USD
+2,977%
10.72 USDCurrent price is 2976.3% above the base model value.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2024/12/28 | Restructuring charges | Restructuring | -294M USD | Medium |
| 2023/12/30 | Asset sale gain/loss | Asset sale gain/loss | -9M USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | -25M USD | Medium |
| 2021/12/25 | Asset sale gain/loss | Asset sale gain/loss | -81M USD | Medium |
| 2020/12/26 | Asset sale gain/loss | Asset sale gain/loss | -78M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/27 | Annual | 35B USD | 4B USD | 4B USD | 7B USD | 2.65 | 2.47 |
| 2024/12/28 | Annual | 26B USD | 2B USD | 2B USD | 2B USD | 1 | 1.18 |
| 2023/12/30 | Annual | 23B USD | 854M USD | 863M USD | 1B USD | 0.53 | 0.54 |
| 2022/12/31 | Annual | - | 1B USD | 1B USD | 3B USD | 0.84 | 0.86 |
| 2021/12/25 | Annual | - | 3B USD | 3B USD | 3B USD | 2.57 | 2.64 |
Ad placement