investorscraft@gmail.com

Intrinsic Value of Applied Materials, Inc. (AMAT)

Previous Close$185.69
Intrinsic Value
Upside potential
Previous Close
$185.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Applied Materials, Inc. is a global leader in semiconductor manufacturing equipment, serving chipmakers across foundry, logic, and memory markets. The company provides advanced materials engineering solutions, including deposition, etching, and inspection systems, which are critical for producing next-generation chips. Its revenue model is driven by capital equipment sales, services, and recurring revenue from installed base support, positioning it as a key enabler of Moore’s Law and semiconductor innovation. Applied Materials operates in a highly concentrated industry dominated by a few major players, competing with the likes of ASML and Lam Research. Its technological leadership, extensive R&D investments, and strong customer relationships reinforce its market position. The company benefits from secular growth trends in AI, IoT, and 5G, which drive demand for advanced semiconductor nodes. Applied Materials’ diversified product portfolio and global footprint mitigate cyclical risks, allowing it to capitalize on long-term industry expansion.

Revenue Profitability And Efficiency

In FY 2024, Applied Materials reported revenue of $27.18 billion and net income of $7.18 billion, reflecting robust demand for semiconductor equipment. Diluted EPS stood at $8.61, underscoring strong profitability. Operating cash flow of $8.68 billion highlights efficient cash generation, while capital expenditures of $1.19 billion indicate disciplined reinvestment. The company’s margins benefit from economies of scale and pricing power in a supply-constrained market.

Earnings Power And Capital Efficiency

Applied Materials demonstrates high earnings power, with net income margins exceeding 26%. Its capital efficiency is evident in strong operating cash flow conversion, supporting R&D and shareholder returns. The company’s ability to maintain profitability amid cyclical downturns reflects its diversified customer base and service-driven revenue streams, which provide stability.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $8.02 billion in cash and equivalents against $6.26 billion in total debt, indicating ample liquidity. Its net cash position and low leverage ratio provide flexibility for strategic investments or M&A. Shareholder equity remains robust, supported by retained earnings and consistent profitability.

Growth Trends And Dividend Policy

Applied Materials benefits from secular growth in semiconductor demand, driven by AI, automotive, and edge computing. The company has steadily increased its dividend, with a FY 2024 payout of $1.44 per share, reflecting confidence in long-term cash flow generation. Share repurchases further enhance shareholder returns, aligning with its capital allocation priorities.

Valuation And Market Expectations

The market values Applied Materials at a premium, reflecting its leadership in semiconductor equipment and exposure to high-growth end markets. Forward multiples suggest expectations of sustained demand for advanced chipmaking tools, though cyclicality remains a risk. Investor sentiment is buoyed by the company’s technological edge and capacity to outperform peers.

Strategic Advantages And Outlook

Applied Materials’ strategic advantages include its R&D leadership, broad product portfolio, and deep customer relationships. The outlook remains positive, supported by industry tailwinds and the company’s ability to innovate. Challenges include geopolitical risks and supply chain volatility, but its diversified footprint mitigates these concerns. Long-term growth is expected to align with semiconductor industry expansion.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount