Company Valuation: AMD (Advanced Micro Devices)

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 186,407 102,014 235,976 203,159 350,013 909,696 - -
Change - -45.27% 131.32% -13.91% 72.28% 159.9% - -
Enterprise Value (EV) 1 183,112 98,626 232,671 199,748 342,683 896,531 881,912 858,333
Change - -46.14% 135.91% -14.15% 71.56% 161.62% -1.63% -2.67%
P/E 60.1x 75.3x 276x 125x 81.1x 103x 49.9x 33.8x
PBR 25.3x 1.8x 4.22x 3.52x 5.56x 12.7x 10.1x 7.88x
PEG - -1.1x -7.5x 1.4x 0x 1x 0x 0.7x
Capitalization / Revenue 11.3x 4.32x 10.4x 7.88x 10.1x 18.4x 11.8x 8.69x
EV / Revenue 11.1x 4.18x 10.3x 7.75x 9.89x 18.1x 11.4x 8.2x
EV / EBITDA 40.9x 14.1x 40.7x 40.2x 51.2x 67.7x 35.2x 23.7x
EV / EBIT 45x 15.5x 47.9x 32.5x 44.1x 64.7x 35x 23.9x
EV / FCF 56.9x 31.7x 208x 83.1x 62.1x 109x 55.8x 34.3x
FCF Yield 1.76% 3.16% 0.48% 1.2% 1.61% 0.92% 1.79% 2.92%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.57 0.84 0.53 1 2.65 5.412 11.19 16.51
Distribution rate - - - - - - - -
Net sales 1 16,434 23,601 22,680 25,785 34,639 49,529 77,107 104,720
EBITDA 1 4,476 6,971 5,723 4,964 6,698 13,240 25,029 36,215
EBIT 1 4,069 6,345 4,854 6,138 7,768 13,861 25,188 35,969
Net income 1 3,162 1,320 854 1,641 4,335 8,805 17,909 27,616
Net Debt 1 -3,295 -3,388 -3,305 -3,411 -7,330 -13,165 -27,784 -51,363
Reference price 2 154.36 63.27 146.07 125.19 214.99 557.89 557.89 557.89
Nbr of stocks (in thousands) 1,207,610 1,612,356 1,615,499 1,622,807 1,628,042 1,630,601 - -
Announcement Date 2/1/22 1/31/23 1/30/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
103.09x18.1x67.71x-.--% 910B
22.38x12.6x18.69x0.36% 5,110B
24.24x11.51x15.57x1.06% 1,951B
44.09x18.18x26.76x0.65% 1,903B
13.47x8.2x9.93x0.05% 1,106B
6.74x3.99x4.8x0.26% 1,058B
-307.46x9.73x28.97x-.--% 552B
266.98x57.15x120.98x-.--% 345B
40.55x13.86x26.57x1.85% 283B
7.84x4.07x4.95x1.24% 261B
Average 22.19x 15.74x 32.49x 0.55% 1,348B
Weighted average by Cap. 22.06x 13.45x 23.82x 0.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AMD Stock
  4. Valuation AMD (Advanced Micro Devices)