A wonderful business — priced for growth it hasn't delivered.

A great company, but no margin of safety at this price. Worth watching, not worth buying here.

Current price
$559.82
Market cap ≈ $916B
Intrinsic value
$83
range $63 – $114
Margin of safety
-85%
above fair value
0 FY16 -0 FY17 -0 FY18 0 FY19 1 FY20 3 FY21 3 FY22 1 FY23 2 FY24 7 FY25

What the math is really telling you. Watch whether cash flow is compounding — that, more than any single year, is what a value read hangs on.

  • Warning:
    Overvalued
    Fair value ~$83 vs $560 — trading 85% above what the math supports.
  • Caution:
    Price assumes a modest step-up
    Priced for ~31%/yr vs a 29.3%/yr record — a stretch, not heroic.
  • Good:
    Revenue still growing
    Up 34.3% last year — demand isn't the problem.
  • Good:
    Cash flow compounding
    Free cash flow up ~29.3%/yr — the engine is growing.
  • Good:
    Fortress balance sheet
    Net cash positive (+$7B) — little solvency risk.

Where this number comes from →

How this was built. Every figure is computed from Advanced Micro Devices, Inc.'s SEC filings — no estimates, no AI. Two-stage DCF: 9% discount rate, 5% free-cash-flow growth for 10 years, 2.5% terminal. Free cash flow is operating cash flow less capital spending. Net cash is cash and marketable securities less borrowings, commercial paper and finance leases; operating leases are disclosed but never counted as debt. Fundamentals are from the FY25 annual report and change only when a new one is filed. Price of $559.82 taken 2026-09-18 (Google Finance, manual entry, 2026-09-18) — it is not live and does not move during the day.

TickerMath is an educational tool, not investment advice — it computes one model from SEC filings and can be wrong. How we compute this →