FMP

FMP

Enter

AMD - Advanced Micro Devic...

photo-url-https://images.financialmodelingprep.com/symbol/AMD.png

Advanced Micro Devices, Inc.

AMD

NASDAQ

Advanced Micro Devices, Inc. operates as a semiconductor company worldwide. The company operates in two segments, Computing and Graphics; and Enterprise, Embedded and Semi-Custom. Its products include x86 microprocessors as an accelerated processing unit, chipsets, discrete and integrated graphics processing units (GPUs), data center and professional GPUs, and development services; and server and embedded processors, and semi-custom System-on-Chip (SoC) products, development services, and technology for game consoles. The company provides processors for desktop and notebook personal computers under the AMD Ryzen, AMD Ryzen PRO, Ryzen Threadripper, Ryzen Threadripper PRO, AMD Athlon, AMD Athlon PRO, AMD FX, AMD A-Series, and AMD PRO A-Series processors brands; discrete GPUs for desktop and notebook PCs under the AMD Radeon graphics, AMD Embedded Radeon graphics brands; and professional graphics products under the AMD Radeon Pro and AMD FirePro graphics brands. It also offers Radeon Instinct, Radeon PRO V-series, and AMD Instinct accelerators for servers; chipsets under the AMD trademark; microprocessors for servers under the AMD EPYC; embedded processor solutions under the AMD Athlon, AMD Geode, AMD Ryzen, AMD EPYC, AMD R-Series, and G-Series processors brands; and customer-specific solutions based on AMD CPU, GPU, and multi-media technologies, as well as semi-custom SoC products. It serves original equipment manufacturers, public cloud service providers, original design manufacturers, system integrators, independent distributors, online retailers, and add-in-board manufacturers through its direct sales force, independent distributors, and sales representatives. The company was incorporated in 1969 and is headquartered in Santa Clara, California.

94.3 USD

-0.17 (-0.18%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

9.76B

16.43B

23.6B

22.68B

25.79B

33.63B

43.87B

57.22B

74.63B

97.34B

Revenue %

-

68.33

43.61

-3.9

13.69

30.43

30.43

30.43

30.43

Operating Cash Flow

1.07B

3.52B

3.56B

1.67B

3.04B

4.48B

5.85B

7.63B

9.95B

12.97B

Operating Cash Flow %

10.97

21.43

15.11

7.35

11.79

13.33

13.33

13.33

13.33

Cap Ex

-294M

-301M

-450M

-546M

-636M

-781.85M

-1.02B

-1.33B

-1.73B

-2.26B

Cap Ex %

-3.01

-1.83

-1.91

-2.41

-2.47

-2.32

-2.32

-2.32

-2.32

Free Cash Flow

777M

3.22B

3.12B

1.12B

2.4B

3.7B

4.83B

6.3B

8.21B

10.71B

Weighted Average Cost Of Capital

Price

94.32

Beta

Diluted Shares Outstanding

1.64B

Costof Debt

18.74

Tax Rate

After Tax Cost Of Debt

15.46

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

491M

Total Equity

154.4B

Total Capital

154.89B

Debt Weighting

0.32

Equity Weighting

99.68

Wacc

12.82

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

9.76B

16.43B

23.6B

22.68B

25.79B

33.63B

43.87B

57.22B

74.63B

97.34B

Operating Cash Flow

1.07B

3.52B

3.56B

1.67B

3.04B

4.48B

5.85B

7.63B

9.95B

12.97B

Cap Ex

-294M

-301M

-450M

-546M

-636M

-781.85M

-1.02B

-1.33B

-1.73B

-2.26B

Free Cash Flow

777M

3.22B

3.12B

1.12B

2.4B

3.7B

4.83B

6.3B

8.21B

10.71B

Wacc

12.82

12.82

12.82

12.82

12.82

Pv Lfcf

3.28B

3.79B

4.38B

5.07B

5.86B

Sum Pv Lfcf

22.38B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

12.82

Free Cash Flow T1

11.14B

Terminal Value

126.27B

Present Terminal Value

69.08B

Intrinsic Value

Enterprise Value

91.46B

Net Debt

-3.3B

Equity Value

94.76B

Diluted Shares Outstanding

1.64B

Equity Value Per Share

57.88

Projected DCF

57.88 -0.63%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep