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 registered customer, 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: 192.05 as of 2025-01-20
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 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AMAT revenue 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 7.70B 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 8.70B 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 7.59B 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 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 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 7.72B 7.79B 6.89B 4.37B 3.35B 4.80B 3.94B 2.15B 1.69B 1.52B 0.43B 0.41B 2.40B 1.39B
AMAT marketcap 136.53B 81.45B 137.26B 76.91B 53.74B 29.64B 46.71B 32.00B 19.44B 27.23B 18.76B 12.40B 11.72B 15.22B
AMAT ev 135.96B 90.37B 137.71B 77.01B 55.32B 31.51B 47.01B 31.73B 17.99B 26.17B 19.00B 12.95B 7.70B 15.22B
AMAT shares 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 0.83B 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 -1.11B -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 0.52B 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 15.63 16.74 25.31 20.24 17.04 8.32 12.41 12.37 15.47 14.54 30.49 7.00 3.17 8.83
AMAT pocf 15.69 15.09 25.22 20.22 16.55 7.83 12.33 12.47 16.72 15.13 30.11 6.70 4.82 8.83
AMAT pe 19.91 12.48 23.31 21.25 19.86 8.95 13.27 18.59 14.12 25.40 73.28 113.76 6.08 16.22

2. Vertical Data, ratio wrt to shares_calc for AMAT [show/hide charts] Current Market Price: 192.05 as of 2025-01-20
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 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
AMAT revenue 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 9.26 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 10.47 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 9.14 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 8.55 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 8.25 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 9.28 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 164.28 96.49 154.48 84.12 58.71 30.92 47.52 29.72 16.92 22.12 15.39 9.71 8.81 11.28
AMAT ev 163.59 107.06 154.99 84.23 60.44 32.87 47.82 29.48 15.65 21.26 15.58 10.14 5.79 11.28
AMAT shares 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
AMAT capex -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 0.62 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: 192.05 as of 2025-01-20
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 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%
AMAT owner_earnings 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 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 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 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 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 29.10% 30.20% 29.87% 25.37% 22.93% 27.80% 26.78% 19.88% 17.53% 16.75% 5.75% 4.71% 22.80% 14.53%
AMAT marketcap 514.87% 315.89% 595.14% 447.13% 367.86% 171.80% 317.81% 295.57% 201.30% 300.15% 249.84% 142.21% 111.41% 159.35%
AMAT ev 512.72% 350.48% 597.12% 447.69% 378.71% 182.63% 319.81% 293.14% 186.23% 288.52% 252.97% 148.57% 73.26% 159.35%
AMAT shares 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 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 -4.17% -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 1.94% 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: 192.05 as of 2025-01-20
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_2023 CAGR_5Y_ENDING_2023 CAGR_3Y_ENDING_2023
AMAT revenue 12.66% 8.98% 15.52%
AMAT owner_earnings 21.02% 20.16% 35.09%
AMAT cashflow::operating 19.13% 18.10% 31.75%
AMAT cashflow::fcf 19.23% 19.13% 30.95%
AMAT cashflow::realfcf 19.95% 19.57% 32.20%
AMAT netincome 22.90% 15.66% 23.74%
AMAT operatingincome 19.78% 9.98% 20.91%
AMAT marketcap 19.62% 35.73% 21.08%
AMAT ev 20.09% 33.97% 20.86%
AMAT shares -4.09% -3.81% -2.90%
AMAT shares_calc -4.27% -2.82% -3.13%
AMAT capex -15.57% -10.87% -27.47%
AMAT depreciation 3.59% 2.42% 11.06%
AMAT evToOcf 0.81% 13.44% -8.25%
AMAT pocf 0.40% 14.91% -8.11%
AMAT pe -2.67% 17.34% -2.15%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for AMAT Current Market Price: 192.05 as of 2025-01-20
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_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 15.66% 13.14% 27.89% 21.32% 20.34% 66.88% 100.35% -2.23% 7.98%
AMAT operatingincome 9.98% 14.62% 26.20% 20.86% 17.12% 61.84% 57.12% -2.14% 4.07%
AMAT marketcap 35.73% 11.76% 33.81% 31.66% 14.56% 9.58% 30.38% 22.25% 5.02%
AMAT ev 33.97% 13.97% 34.12% 33.76% 16.15% 10.65% 29.41% 32.73% 3.40%
AMAT shares -3.81% -4.15% -3.81% -5.52% -5.15% -3.39% -3.22% -3.45% -1.89%
AMAT shares_calc -2.82% -3.00% -3.77% -4.47% -5.75% -4.69% -5.10% -4.14% -3.16%
AMAT capex -10.87% -15.21% -17.65% -12.62% -11.38% -20.54% -14.03% -3.75% -4.70%
AMAT depreciation 2.42% 1.76% 0.26% 0.27% -0.65% 2.19% -0.72% 9.60% 4.00%
AMAT evToOcf 13.44% 6.17% 15.39% 5.52% 3.22% -22.88% 12.13% 31.30% 11.87%
AMAT pocf 14.91% 4.12% 15.13% 3.87% 1.81% -23.61% 12.97% 20.94% 13.62%
AMAT pe 17.34% -1.22% 4.63% 8.52% -4.80% -34.33% -34.93% 25.05% -2.73%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for AMAT Current Market Price: 192.05 as of 2025-01-20
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_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
AMAT shares -4.09% -3.59% -3.59% -3.98% -3.88%
AMAT shares_calc -4.27% -4.00% -3.95% -4.08% -4.22%
AMAT capex -15.57% -14.26% -14.56% -7.51% -10.11%
AMAT depreciation 3.59% 0.89% -0.76% 4.83% 1.95%
AMAT evToOcf 0.81% -6.45% 15.35% 22.87% 7.58%
AMAT pocf 0.40% -7.39% 15.87% 17.27% 7.23%
AMAT pe -2.67% -17.86% -16.15% 14.92% 2.28%


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...