Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Micron Technology, Inc. (MU)

Previous Close$96.34
Intrinsic Value$24.00
Upside potential  -75%
Previous Close
$96.34
Intrinsic Value
$24.00
Potential        
-75%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-08-31 and quarterly data as of 2023-08-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-49.5NaN
Revenue, $15540NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m21285NaN
Operating income, $m-5745NaN
EBITDA, $m2112NaN
Interest expense (income), $mNaN
Earnings before tax, $m-5656NaN
Tax expense, $m177NaN
Net income, $m-5833NaN

BALANCE SHEET

Cash and short-term investments, $m9594NaN
Total assets, $m64254NaN
Adjusted assets (=assets-cash), $m54660NaN
Average production assets, $m39840NaN
Working capital, $m16479NaN
Total debt, $m13330NaN
Total liabilities, $m20134NaN
Total equity, $m44120NaN
Debt-to-equity ratio0.302NaN
Adjusted equity ratio0.637NaN

CASH FLOW

Net income, $m-5833NaN
Depreciation, amort., depletion, $m7857NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1559NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-7676NaN
Free cash flow, $m9235NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m16479
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount