DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['AMAT']


We have 6 report results for ticker: AMAT - Applied Materials, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for AMAT [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 137.46 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AMAT revenue 27.18B 26.52B 25.79B 23.06B 17.20B 14.61B 17.25B 14.70B 10.82B 9.66B 9.07B 7.51B 8.72B 10.52B 9.55B
AMAT owner_earnings 7.71B 7.70B 4.54B 4.70B 3.12B 2.62B 3.07B 3.22B 2.11B 0.76B 1.38B 0.26B 1.51B 2.07B 1.43B
AMAT cashflow::operating 8.68B 8.70B 5.40B 5.44B 3.80B 3.25B 3.79B 3.79B 2.57B 1.16B 1.80B 0.62B 1.85B 2.43B 1.72B
AMAT cashflow::fcf 7.49B 7.59B 4.61B 4.77B 3.38B 2.81B 3.17B 3.44B 2.31B 0.95B 1.56B 0.43B 1.69B 2.22B 1.55B
AMAT cashflow::realfcf 6.91B 7.10B 4.20B 4.43B 3.08B 2.54B 2.91B 3.22B 2.11B 0.76B 1.38B 0.26B 1.51B 2.07B 1.43B
AMAT netincome 7.18B 6.86B 6.53B 5.89B 3.62B 2.71B 3.31B 3.52B 1.72B 1.38B 1.07B 0.26B 0.11B 1.93B 0.94B
AMAT operatingincome 7.87B 7.65B 7.79B 6.89B 4.37B 3.35B 4.80B 3.94B 2.15B 1.69B 1.52B 0.43B 0.41B 2.40B 1.38B
AMAT marketcap 132.03B 133.34B 80.63B 135.88B 76.15B 53.20B 29.34B 46.24B 31.68B 19.25B 26.96B 18.58B 12.27B 11.60B 0.0
AMAT ev 130.27B 132.77B 89.55B 136.34B 76.24B 54.78B 31.21B 46.53B 31.42B 17.79B 25.90B 18.81B 12.83B 7.58B 0.0
AMAT shares 0.83B 0.84B 0.88B 0.92B 0.92B 0.94B 1.03B 1.08B 1.12B 1.23B 1.23B 1.22B 1.28B 1.33B 1.35B
AMAT shares_calc 0.81B 0.83B 0.84B 0.89B 0.91B 0.92B 0.96B 0.98B 1.08B 1.15B 1.23B 1.22B 1.28B 1.33B 1.35B
AMAT capex -1.19B -1.11B -0.79B -0.67B -0.42B -0.44B -0.62B -0.34B -0.25B -0.21B -0.24B -0.20B -0.16B -0.21B -0.17B
AMAT depreciation 0.39B 0.52B 0.44B 0.39B 0.38B 0.36B 0.46B 0.41B 0.39B 0.37B 0.38B 0.41B 0.42B 0.25B 0.30B
AMAT evToOcf 15.01 15.26 16.59 25.05 20.04 16.87 8.24 12.28 12.24 15.30 14.39 30.20 6.93 3.12 0.0
AMAT pocf 15.22 15.33 14.93 24.97 20.02 16.38 7.75 12.20 12.35 16.55 14.98 29.82 6.63 4.77 0.0
AMAT pe 18.40 19.45 12.36 23.08 21.04 19.66 8.86 13.14 18.41 13.98 25.15 72.57 112.59 6.02 0.0

2. Vertical Data, ratio wrt to shares_calc for AMAT [show/hide charts] Current Market Price: 137.46 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AMAT revenue 33.40 31.91 30.55 25.96 18.81 15.96 18.00 14.95 10.06 8.41 7.37 6.16 6.83 7.91 7.08
AMAT owner_earnings 9.47 9.26 5.38 5.29 3.41 2.86 3.20 3.28 1.96 0.66 1.12 0.22 1.18 1.56 1.06
AMAT cashflow::operating 10.66 10.47 6.40 6.12 4.16 3.55 3.95 3.85 2.38 1.01 1.46 0.51 1.45 1.83 1.28
AMAT cashflow::fcf 9.20 9.14 5.46 5.37 3.70 3.07 3.30 3.50 2.15 0.82 1.27 0.35 1.32 1.67 1.15
AMAT cashflow::realfcf 8.49 8.55 4.97 4.98 3.36 2.78 3.03 3.28 1.96 0.66 1.12 0.22 1.18 1.56 1.06
AMAT netincome 8.82 8.25 7.73 6.63 3.96 2.96 3.46 3.58 1.60 1.20 0.87 0.21 0.09 1.45 0.70
AMAT operatingincome 9.67 9.21 9.23 7.75 4.77 3.66 5.00 4.00 2.00 1.47 1.23 0.35 0.32 1.80 1.03
AMAT marketcap 162.26 160.44 95.52 152.93 83.28 58.12 30.61 47.04 29.43 16.75 21.90 15.24 9.61 8.72 0.0
AMAT ev 160.09 159.75 106.09 153.44 83.39 59.85 32.56 47.34 29.19 15.48 21.04 15.43 10.04 5.70 0.0
AMAT shares 1.02 1.02 1.04 1.03 1.01 1.03 1.07 1.10 1.04 1.07 1.00 1.00 1.00 1.00 1.00
AMAT shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
AMAT capex -1.46 -1.33 -0.93 -0.75 -0.46 -0.48 -0.65 -0.35 -0.24 -0.19 -0.20 -0.16 -0.13 -0.16 -0.13
AMAT depreciation 0.48 0.62 0.53 0.44 0.41 0.40 0.48 0.41 0.36 0.32 0.30 0.34 0.33 0.18 0.23
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for AMAT [show/hide charts] Current Market Price: 137.46 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AMAT revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
AMAT owner_earnings 28.36% 29.02% 17.61% 20.39% 18.14% 17.94% 17.81% 21.93% 19.51% 7.88% 15.23% 3.52% 17.28% 19.72% 14.95%
AMAT cashflow::operating 31.93% 32.81% 20.94% 23.60% 22.11% 22.23% 21.95% 25.78% 23.70% 12.04% 19.84% 8.30% 21.23% 23.10% 18.04%
AMAT cashflow::fcf 27.55% 28.64% 17.89% 20.70% 19.66% 19.21% 18.34% 23.43% 21.37% 9.81% 17.18% 5.67% 19.37% 21.11% 16.27%
AMAT cashflow::realfcf 25.43% 26.79% 16.28% 19.20% 17.88% 17.41% 16.85% 21.93% 19.51% 7.88% 15.23% 3.52% 17.28% 19.72% 14.95%
AMAT netincome 26.41% 25.86% 25.31% 25.53% 21.04% 18.52% 19.20% 23.94% 15.90% 14.26% 11.82% 3.41% 1.25% 18.31% 9.82%
AMAT operatingincome 28.95% 28.86% 30.20% 29.87% 25.37% 22.93% 27.80% 26.78% 19.88% 17.53% 16.75% 5.75% 4.71% 22.80% 14.49%
AMAT marketcap 485.83% 502.83% 312.71% 589.17% 442.66% 364.17% 170.07% 314.60% 292.69% 199.27% 297.17% 247.40% 140.75% 110.27% 0.0
AMAT ev 479.34% 500.68% 347.30% 591.15% 443.23% 375.01% 180.91% 316.60% 290.26% 184.21% 285.54% 250.53% 147.10% 72.12% 0.0
AMAT shares 3.07% 3.19% 3.40% 3.98% 5.37% 6.47% 5.95% 7.38% 10.31% 12.69% 13.57% 16.23% 14.65% 12.65% 14.13%
AMAT shares_calc 2.99% 3.13% 3.27% 3.85% 5.32% 6.27% 5.56% 6.69% 9.95% 11.90% 13.57% 16.23% 14.65% 12.65% 14.13%
AMAT capex -4.38% -4.17% -3.05% -2.90% -2.45% -3.02% -3.61% -2.35% -2.34% -2.23% -2.66% -2.62% -1.86% -1.99% -1.77%
AMAT depreciation 1.44% 1.94% 1.72% 1.71% 2.19% 2.48% 2.65% 2.77% 3.59% 3.84% 4.13% 5.46% 4.84% 2.34% 3.19%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for AMAT Current Market Price: 137.46 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
AMAT revenue 12.18% 13.22% 5.62%
AMAT owner_earnings 29.34% 24.08% 17.91%
AMAT cashflow::operating 25.02% 21.72% 16.83%
AMAT cashflow::fcf 25.81% 21.69% 16.18%
AMAT cashflow::realfcf 27.78% 22.13% 15.99%
AMAT netincome 20.13% 21.54% 6.82%
AMAT operatingincome 18.61% 18.62% 4.52%
AMAT marketcap 23.86% 19.94% -0.95%
AMAT ev 24.76% 18.92% -1.51%
AMAT shares -4.19% -2.47% -3.18%
AMAT shares_calc -3.76% -2.33% -2.89%
AMAT capex -17.31% -18.01% -17.51%
AMAT depreciation 0.61% 1.55% -0.17%
AMAT evToOcf -0.21% -2.31% -15.69%
AMAT pocf -0.93% -1.46% -15.21%
AMAT pe 3.10% -1.32% -7.28%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for AMAT Current Market Price: 137.46 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
AMAT netincome 21.54% 15.66% 13.14% 27.89% 21.32% 20.34% 66.88% 100.35% -2.23% 7.98%
AMAT operatingincome 18.62% 9.80% 14.62% 26.20% 20.86% 17.12% 61.84% 57.12% -2.14% 4.11%
AMAT marketcap 19.94% 35.36% 11.76% 33.80% 31.66% 14.56% 9.57% 30.38% 22.26% inf
AMAT ev 18.92% 33.58% 13.99% 34.12% 33.78% 16.16% 10.66% 29.40% 32.88% inf
AMAT shares -2.47% -3.81% -4.15% -3.81% -5.52% -5.15% -3.39% -3.22% -3.45% -1.89%
AMAT shares_calc -2.33% -2.82% -3.00% -3.77% -4.47% -5.75% -4.69% -5.10% -4.14% -3.16%
AMAT capex -18.01% -10.87% -15.21% -17.65% -12.62% -11.38% -20.54% -14.03% -3.75% -4.70%
AMAT depreciation 1.55% 2.42% 1.76% 0.26% 0.27% -0.65% 2.19% -0.72% 9.60% 4.00%
AMAT evToOcf -2.31% 13.12% 6.20% 15.40% 5.55% 3.23% -22.88% 12.12% 31.44% inf
AMAT pocf -1.46% 14.62% 4.12% 15.12% 3.88% 1.80% -23.62% 12.97% 20.96% inf
AMAT pe -1.32% 17.03% -1.22% 4.63% 8.52% -4.81% -34.33% -34.92% 25.05% inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for AMAT Current Market Price: 137.46 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
AMAT shares -4.19% -4.09% -3.59% -3.59% -3.98% -3.88%
AMAT shares_calc -3.76% -4.27% -4.00% -3.95% -4.08% -4.22%
AMAT capex -17.31% -15.57% -14.26% -14.56% -7.51% -10.11%
AMAT depreciation 0.61% 3.59% 0.89% -0.76% 4.83% 1.95%
AMAT evToOcf -0.21% 0.65% -6.44% 15.35% 22.96% inf
AMAT pocf -0.93% 0.26% -7.40% 15.87% 17.28% inf
AMAT pe 3.10% -2.82% -17.85% -16.15% 14.92% inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...