Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
89.36 USD89.36 USD96.24 USD
+329%
89.36 USDCurrent price is 328.5% above the base model value.
A
TechnologySemiconductor Equipment & MaterialsUnited States
AMAT.US · Applied Materials, Inc.
NMS · US · USD
Latest price382.92 USD
30D-12.29%
Vs. base value+341%
Research summary
AMAT.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +0% YoY. Current price is about 383 USD, while the model base case is about 86.92 USD; the current price sits +341% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue28B USD
Net income7B USD
Free cash flow6B USD
Operating cash flow8B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price382.92 USD
Base value86.92 USD
Vs. base+341%
Price date2026/04/28
86.92 USD86.92 USD90.35 USD
+341%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
110.68 USD110.68 USD119.21 USD
+246%
110.68 USDCurrent price is 246% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth19.4%
Current price implies roughly 19.4% annualized FCF growth.
19.4%Current price implies roughly 19.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
84.47 USD84.47 USD84.47 USD
+353%
84.47 USDCurrent price is 353.3% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/10/30 | Annual | 28B USD | 7B USD | 6B USD | 8.66 |
| 2025/10/25 | Annual | - | 7B USD | 6B USD | 8.66 |
| 2024/10/30 | Annual | 27B USD | 7B USD | 7B USD | 8.61 |
| 2024/10/26 | Annual | - | 7B USD | 7B USD | 8.61 |
| 2023/10/30 | Annual | 27B USD | 7B USD | 8B USD | 8.11 |
Ad placement