Company Valuation: Micron Technology, Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 83,306 63,574 71,534 105,185 136,533 1,202,928 - -
Change - -23.69% 12.52% 47.04% 29.8% 781.05% - -
Enterprise Value (EV) 1 79,618 59,425 75,270 110,476 140,803 1,015,311 1,054,832 909,068
Change - -25.36% 26.66% 46.77% 27.45% 621.08% -9.03% -13.82%
P/E 14.4x 7.44x -12.2x 136x 16.1x 12.6x 6.11x 5.1x
PBR 1.92x 1.3x 1.62x 2.33x 2.55x 7.73x 4.11x 2.62x
PEG - 0.1x 0x -1x 0x 0x 0x 0.3x
Capitalization / Revenue 3.01x 2.07x 4.6x 4.19x 3.65x 7.91x 4.38x 3.85x
EV / Revenue 2.87x 1.93x 4.84x 4.4x 3.77x 7.62x 3.84x 2.91x
EV / EBITDA 6.37x 3.53x 37.4x 12.2x 7.77x 9.33x 4.23x 3.11x
EV / EBIT 10.4x 5.78x -15.6x 57.1x 13x 10x 4.54x 3.56x
EV / FCF 32.7x 19.1x -12.3x 913x 84.4x 17.2x 7.3x 5.25x
FCF Yield 3.06% 5.24% -8.13% 0.11% 1.18% 5.81% 13.7% 19.1%
Dividend per Share 2 0.1 0.43 0.46 0.46 0.46 0.53 0.6407 0.6581
Rate of return 0.14% 0.75% 0.7% 0.48% 0.38% 0.06% 0.06% 0.06%
EPS 2 5.14 7.75 -5.34 0.7 7.59 74.33 174.4 208.9
Distribution rate 1.95% 5.55% -8.61% 65.7% 6.06% 0.71% 0.37% 0.31%
Net sales 1 27,705 30,758 15,540 25,111 37,378 133,188 274,620 312,056
EBITDA 1 12,497 16,818 2,011 9,084 18,122 108,843 249,290 292,524
EBIT 1 7,667 10,281 -4,819 1,935 10,846 101,191 232,471 255,141
Net income 1 5,861 8,687 -5,833 778 8,539 84,969 197,178 215,950
Net Debt 1 -3,688 -4,149 3,736 5,291 4,270 -38,255 -148,096 -293,860
Reference price 2 74.00 57.63 65.31 94.86 122.00 1,065.11 1,065.11 1,065.11
Nbr of stocks (in thousands) 1,125,754 1,103,145 1,095,302 1,108,841 1,119,125 1,129,393 - -
Announcement Date 9/28/21 9/29/22 9/27/23 9/25/24 9/23/25 9/30/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.5x8.9x10.7x0.05% 1,203B
22.91x13.02x19.72x0.33% 5,515B
23.05x11.33x15.35x1.09% 2,018B
38.06x16.05x23.58x0.74% 1,676B
107.02x19.38x73.67x-.--% 999B
5.04x3.25x3.93x0.2% 956B
-52.09x10.37x28.88x-.--% 632B
229.76x50.43x102.72x-.--% 309B
32.93x11.94x22.11x2.05% 256B
Average 46.80x 16.07x 33.41x 0.5% 1,507B
Weighted average by Cap. 30.41x 13.27x 23.97x 0.45%

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. MU Stock
  4. Valuation Micron Technology, Inc.