AMD Advanced Micro Devices
too hard · 58
Owner-earnings value$58.57
Price$531.28
Margin of safety
-89.0%
Quality gate · 58/100
⚠ sub-hurdle returns (median roic 3% < 9%)
Median ROIC2.9%
Gross margin53.2%
Net debt / EBITDA-0.2x
FCF conversion164%
Share count / yr+0.4%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 7.78B |
| Owner-earnings yield | 0.9% |
| Free-cash-flow yield | 1.0% |
| Growth used (normalized) | 10.0% |
| Market-implied growth (reverse DCF) | 25.0% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 14.0% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 8.47B | 10.0% | 7.43B |
| 2 | 9.25B | 9.2% | 7.12B |
| 3 | 10.03B | 8.4% | 6.77B |
| 4 | 10.80B | 7.7% | 6.40B |
| 5 | 11.55B | 6.9% | 6.00B |
| 6 | 12.25B | 6.1% | 5.59B |
| 7 | 12.90B | 5.3% | 5.16B |
| 8 | 13.49B | 4.6% | 4.73B |
| 9 | 14.00B | 3.8% | 4.31B |
| 10 | 14.42B | 3.0% | 3.89B |
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Net cash 1.7B credited to value (interest stripped from owner earnings to avoid double-counting). · Price pays for ~25%/yr owner-earnings growth over 10y (reverse DCF); model credits 10%.