Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
39.67 USD68.64 USD92.70 USD
+659%
68.64 USDCurrent price is 658.7% above the base model value.
M
US
MU.US · MICRON TECHNOLOGY INC
US · US
Latest price520.80 USD
30D-28.38%
Vs. base value+554%
Research summary
MU.US latest organized financial period shows revenue grew +48.85% YoY and net income grew +998% YoY. Current price is about 521 USD, while the model base case is about 79.66 USD; the current price sits +554% 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
Revenue37B USD
Net income9B USD
Free cash flow2B USD
Operating cash flow18B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price520.80 USD
Base value79.66 USD
Vs. base+554%
Price date2026/04/29
72.36 USD79.66 USD91.69 USD
+554%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
131.19 USD212.24 USD276.54 USD
+145%
212.24 USDCurrent price is 145.4% above the base model value.Adjusted reference: 216.86 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth40.0%
Current price implies roughly 40.0% annualized FCF growth.
40.0%Current price implies roughly 40.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
54.03 USD54.03 USD54.03 USD
+864%
54.03 USDCurrent price is 863.9% above the base model value.
Updated: 2026/04/29 15:22
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 |
|---|---|---|---|---|
| 2023/08/31 | Litigation settlement | Litigation | -54M 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 |
|---|---|---|---|---|---|---|---|
| 2025/08/28 | Annual | 37B USD | 9B USD | 9B USD | 2B USD | 7.59 | 7.78 |
| 2024/08/29 | Annual | 25B USD | 778M USD | 780M USD | 121M USD | 0.7 | 0.7 |
| 2023/08/31 | Annual | - | -6B USD | -6B USD | -6B USD | -5.34 | -5.29 |
| 2022/09/01 | Annual | 31B USD | 9B USD | 9B USD | 3B USD | 7.75 | 7.91 |
| 2021/09/02 | Annual | - | 6B USD | - | 2B USD | 5.14 | - |
Ad placement