Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
18.79 USD18.79 USD20.24 USD
+2,672%
18.79 USDCurrent price is 2671.8% above the base model value.
M
TechnologySemiconductorsUnited States
MU.US · Micron Technology, Inc.
NMS · US · USD
Latest price520.80 USD
30D-10.33%
Vs. base value+779%
Research summary
MU.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +0% YoY. Current price is about 521 USD, while the model base case is about 59.26 USD; the current price sits +779% 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
Revenue37B USD
Net income9B USD
Free cash flow2B USD
Operating cash flow18B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price520.80 USD
Base value59.26 USD
Vs. base+779%
Price date2026/04/28
59.26 USD59.26 USD61.83 USD
+779%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
67.05 USD67.05 USD72.21 USD
+677%
67.05 USDCurrent price is 676.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth40.0%
Current price implies roughly 40.0% annualized FCF growth.
40.0%Current price implies roughly 40.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
51.46 USD51.46 USD51.46 USD
+912%
51.46 USDCurrent price is 912.1% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/08/30 | Annual | 37B USD | 9B USD | 2B USD | 7.59 |
| 2025/08/27 | Annual | - | 9B USD | 2B USD | 7.59 |
| 2024/08/30 | Annual | 25B USD | 778M USD | 121M USD | 0.7 |
| 2024/08/28 | Annual | - | 778M USD | 121M USD | 0.7 |
| 2023/08/30 | Annual | - | -6B USD | -6B USD | -5.34 |
Ad placement