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: ['AMD']


We have 6 report results for ticker: AMD - Advanced Micro Devices, 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 AMD [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 87.44 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 2009
AMD revenue 25.79B 22.68B 23.60B 16.43B 9.76B 6.73B 6.47B 5.33B 4.32B 3.99B 5.51B 5.30B 5.42B 6.57B 6.49B 5.40B
AMD owner_earnings 1.49B 0.18B 2.33B 3.07B 0.77B 0.23B -0.15B -0.08B -0.07B -0.39B -0.27B -0.32B -0.57B 0.04B -0.65B 0.01B
AMD cashflow::operating 3.04B 1.67B 3.56B 3.52B 1.07B 0.49B 0.03B 0.07B 0.09B -0.23B -0.10B -0.15B -0.34B 0.38B -0.41B 0.47B
AMD cashflow::fcf 2.90B 1.56B 3.41B 3.45B 1.04B 0.43B -0.01B 0.02B 0.01B -0.32B -0.19B -0.23B -0.47B 0.13B -0.56B 0.01B
AMD cashflow::realfcf 1.49B 0.18B 2.33B 3.07B 0.77B 0.23B -0.15B -0.08B -0.07B -0.39B -0.27B -0.32B -0.57B 0.04B -0.65B 0.01B
AMD netincome 1.64B 0.85B 1.32B 3.16B 2.49B 0.34B 0.34B 0.04B -0.50B -0.66B -0.40B -0.08B -1.18B 0.49B 0.47B 0.29B
AMD operatingincome 1.90B 0.40B 1.26B 3.65B 1.37B 0.63B 0.45B 0.20B -0.37B -0.48B -0.15B 0.10B -1.06B 0.37B 0.85B 0.66B
AMD marketcap 196.02B 238.14B 104.43B 173.78B 110.43B 53.52B 18.45B 10.02B 10.67B 2.27B 2.05B 2.92B 1.78B 4.01B 6.00B 6.56B
AMD ev 193.95B 236.68B 102.06B 171.55B 109.16B 52.54B 18.49B 10.16B 10.84B 3.50B 1.25B 2.05B 1.23B 3.14B 5.39B 6.56B
AMD shares 1.64B 1.62B 1.57B 1.23B 1.21B 1.12B 1.06B 0.95B 0.83B 0.78B 0.77B 0.75B 0.74B 0.74B 0.73B 0.68B
AMD shares_calc 1.62B 1.62B 1.61B 1.21B 1.20B 1.17B 1.00B 0.97B 0.94B 0.79B 0.77B 0.75B 0.74B 0.74B 0.73B 0.68B
AMD capex -0.14B -0.11B -0.16B -0.07B -0.03B -0.07B -0.05B -0.05B -0.08B -0.10B -0.10B -0.08B -0.13B -0.25B -0.15B -0.47B
AMD depreciation 0.67B 3.45B 4.17B 0.41B 0.31B 0.22B 0.17B 0.14B 0.13B 0.17B 0.20B 0.24B 0.26B 0.32B 0.38B 1.13B
AMD evToOcf 63.78 141.98 28.63 48.72 101.92 106.58 543.68 149.44 120.44 -15.47 -12.71 -13.84 -3.64 8.21 -13.08 13.88
AMD pocf 64.46 142.86 29.29 49.35 103.10 108.56 542.62 147.38 118.54 inf inf inf inf 10.49 inf 13.88
AMD pe 119.45 278.85 79.12 54.96 44.35 156.96 54.74 233.06 inf inf inf inf inf 8.16 12.73 22.40

2. Vertical Data, ratio wrt to shares_calc for AMD [show/hide charts] Current Market Price: 87.44 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 2009
AMD revenue 15.89 14.04 14.64 13.61 8.11 5.77 6.48 5.47 4.59 5.04 7.17 7.03 7.32 8.85 8.86 7.97
AMD owner_earnings 0.92 0.11 1.44 2.54 0.64 0.20 -0.15 -0.08 -0.08 -0.49 -0.36 -0.43 -0.77 0.06 -0.88 0.01
AMD cashflow::operating 1.87 1.03 2.21 2.92 0.89 0.42 0.03 0.07 0.10 -0.29 -0.13 -0.20 -0.46 0.51 -0.56 0.70
AMD cashflow::fcf 1.79 0.97 2.11 2.86 0.86 0.37 -0.02 0.02 0.01 -0.41 -0.25 -0.31 -0.64 0.18 -0.76 0.01
AMD cashflow::realfcf 0.92 0.11 1.44 2.54 0.64 0.20 -0.15 -0.08 -0.08 -0.49 -0.36 -0.43 -0.77 0.06 -0.88 0.01
AMD netincome 1.01 0.53 0.82 2.62 2.07 0.29 0.34 0.04 -0.53 -0.83 -0.52 -0.11 -1.60 0.66 0.64 0.43
AMD operatingincome 1.17 0.25 0.78 3.02 1.14 0.54 0.45 0.21 -0.40 -0.61 -0.20 0.14 -1.43 0.50 1.16 0.98
AMD marketcap 120.79 147.41 64.77 143.90 91.71 45.86 18.46 10.28 11.34 2.87 2.67 3.87 2.40 5.40 8.18 9.68
AMD ev 119.52 146.50 63.30 142.06 90.66 45.02 18.50 10.42 11.52 4.41 1.62 2.72 1.66 4.23 7.35 9.68
AMD shares 1.01 1.01 0.97 1.02 1.00 0.96 1.06 0.98 0.89 0.99 1.00 1.00 1.00 1.00 1.00 1.00
AMD 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 1.00
AMD capex -0.09 -0.07 -0.10 -0.06 -0.03 -0.06 -0.05 -0.05 -0.08 -0.12 -0.12 -0.11 -0.18 -0.34 -0.20 -0.69
AMD depreciation 0.41 2.14 2.59 0.34 0.26 0.19 0.17 0.15 0.14 0.21 0.26 0.31 0.35 0.43 0.52 1.66
AMD pocf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.13 0.13 0.13 0.13 0.0 0.14 0.0
AMD pe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.11 0.13 0.13 0.13 0.13 0.0 0.0 0.0
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 AMD [show/hide charts] Current Market Price: 87.44 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 2009
AMD 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% 100.00%
AMD owner_earnings 5.78% 0.78% 9.86% 18.68% 7.85% 3.43% -2.35% -1.48% -1.69% -9.65% -4.98% -6.10% -10.48% 0.64% -9.96% 0.13%
AMD cashflow::operating 11.79% 7.35% 15.11% 21.43% 10.97% 7.32% 0.53% 1.28% 2.08% -5.66% -1.78% -2.79% -6.23% 5.82% -6.34% 8.75%
AMD cashflow::fcf 11.24% 6.88% 14.44% 20.99% 10.65% 6.36% -0.23% 0.34% 0.30% -8.07% -3.51% -4.38% -8.69% 2.01% -8.62% 0.13%
AMD cashflow::realfcf 5.78% 0.78% 9.86% 18.68% 7.85% 3.43% -2.35% -1.48% -1.69% -9.65% -4.98% -6.10% -10.48% 0.64% -9.96% 0.13%
AMD netincome 6.36% 3.77% 5.59% 19.24% 25.50% 5.07% 5.20% 0.81% -11.51% -16.54% -7.32% -1.57% -21.82% 7.48% 7.25% 5.42%
AMD operatingincome 7.37% 1.77% 5.36% 22.20% 14.02% 9.37% 6.97% 3.83% -8.61% -12.05% -2.82% 1.94% -19.48% 5.60% 13.06% 12.29%
AMD marketcap 760.21% 1050.00% 442.49% 1057.41% 1131.06% 795.15% 284.93% 188.06% 247.01% 56.98% 37.24% 55.07% 32.80% 61.00% 92.33% 121.47%
AMD ev 752.19% 1043.54% 432.46% 1043.89% 1118.10% 780.59% 285.48% 190.69% 250.97% 87.60% 22.62% 38.67% 22.67% 47.77% 83.00% 121.47%
AMD shares 6.35% 7.16% 6.66% 7.48% 12.36% 16.64% 16.43% 17.86% 19.33% 19.62% 13.95% 14.23% 13.67% 11.30% 11.29% 12.55%
AMD shares_calc 6.29% 7.12% 6.83% 7.35% 12.33% 17.34% 15.43% 18.29% 21.78% 19.85% 13.95% 14.23% 13.67% 11.30% 11.29% 12.55%
AMD capex -0.56% -0.47% -0.67% -0.44% -0.32% -0.97% -0.76% -0.94% -1.78% -2.41% -1.73% -1.59% -2.45% -3.81% -2.28% -8.62%
AMD depreciation 2.60% 15.22% 17.69% 2.48% 3.20% 3.30% 2.63% 2.70% 3.08% 4.18% 3.69% 4.45% 4.80% 4.83% 5.90% 20.88%
AMD pocf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2.51% 1.82% 1.89% 1.84% 0.0 1.54% 0.0
AMD pe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2.32% 2.51% 1.82% 1.89% 1.84% 0.0 0.0 0.0
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 AMD Current Market Price: 87.44 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
AMD revenue 23.04% 30.81% 16.20%
AMD owner_earnings 21.73% 45.18% -21.41%
AMD cashflow::operating 35.56% 43.89% -4.77%
AMD cashflow::fcf 30.53% 46.59% -5.65%
AMD cashflow::realfcf 21.73% 45.18% -21.41%
AMD netincome 18.15% 36.92% -19.64%
AMD operatingincome 21.92% 24.67% -19.54%
AMD marketcap 64.08% 29.64% 4.10%
AMD ev 56.24% 29.85% 4.18%
AMD shares 8.54% 7.89% 10.03%
AMD shares_calc 8.29% 6.82% 10.35%
AMD capex -4.41% -14.71% -20.63%
AMD depreciation 16.71% 24.76% 18.13%
AMD evToOcf 22.30% -9.76% 9.39%
AMD pocf -79.48% -9.90% 9.31%
AMD pe -78.03% -5.32% 29.53%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for AMD Current Market Price: 87.44 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 CAGR_5Y_2014
AMD netincome 36.92% 20.44% 98.34% 52.92% 42.00% 23.27% 43.38% 15.28% -19.66% -18.10% -18.18%
AMD operatingincome 24.67% -2.32% 44.02% 63.84% 37.11% 43.43% 34.36% 17.01% -19.67% -23.28% -30.76%
AMD marketcap 29.64% 66.79% 59.80% 74.73% 117.39% 92.01% 44.60% 41.31% 21.64% -17.63% -20.76%
AMD ev 29.85% 66.52% 58.63% 73.73% 99.02% 111.36% 55.26% 52.56% 28.14% -8.29% -28.28%
AMD shares 7.89% 8.84% 10.54% 8.04% 9.04% 7.84% 7.13% 5.14% 2.39% 1.33% 2.52%
AMD shares_calc 6.82% 10.08% 10.59% 5.12% 8.73% 8.73% 5.80% 5.64% 4.86% 1.57% 2.52%
AMD capex -14.71% -14.30% -20.45% 1.35% 25.37% 7.89% 11.38% 21.61% 26.56% 9.04% 37.45%
AMD depreciation 24.76% 82.62% 96.08% 25.07% 13.32% 1.81% -6.35% -11.15% -15.95% -15.30% -29.04%
AMD evToOcf -9.76% -23.55% -28.14% -16.56% 53.74% 59.69% 110.45% 112.23% 71.11% -3.30% -20.21%
AMD pocf -9.90% -23.43% -27.61% -16.08% -93.65% -93.59% -91.15% -93.18% 62.41% 0.0 2252.46%
AMD pe -5.32% 38.49% -19.43% -94.40% -94.64% -93.10% -94.41% -92.53% 2516.15% 2293.50% 2037.72%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for AMD Current Market Price: 87.44 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 CAGR_9Y_2018
AMD shares 8.54% 8.68% 8.50% 5.78% 5.55% 4.82% 5.13%
AMD shares_calc 8.29% 8.61% 8.81% 5.58% 5.53% 5.30% 4.41%
AMD capex -4.41% -1.21% -6.71% 7.06% 26.10% 9.57% 28.44%
AMD depreciation 16.71% 37.01% 37.60% 5.11% -0.18% -5.88% -18.96%
AMD evToOcf 22.30% 33.17% 16.87% 35.49% 32.30% 29.37% 50.31%
AMD pocf -79.48% -77.58% -81.20% -80.08% 28.91% -78.26% 50.28%
AMD pe -78.03% -75.86% -79.01% -79.84% 20.69% 32.20% 10.44%


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...