Advanced Micro Devices, Inc. (AMD) DCF Valuation
Transparent DCF models put Advanced Micro Devices, Inc. (AMD)'s fair value in a range of $34.66 – $48.89 — the low end is TGM's conservative base case (5% FCF growth, 10% discount), the high end the analyst consensus (FMP). Today's price of $475.51 sits above that range — by these conservative assumptions it looks richly valued; the reverse-DCF below is the better lens for a high-growth name.
Current Price
$475.51
Fair-Value Range
$34.66 – $48.89
Market-Implied Growth
—
AMD DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $3.3B · 1.63B shares · net cash $1.7B
Estimated Fair Value
$34.66
-92.7% vs $475.51
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $475.51; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $42.82 | $44.96 | $47.50 | $50.53 | $54.25 |
| 9.0% | $36.93 | $38.39 | $40.08 | $42.05 | $44.38 |
| 10.0% | $32.44 | $33.48 | $34.66 | $36.01 | $37.57 |
| 11.0% | $28.91 | $29.67 | $30.53 | $31.49 | $32.57 |
| 12.0% | $26.06 | $26.64 | $27.27 | $27.98 | $28.76 |