Avec votre autorisation, nous utilisons une analyse limitée et respectueuse de la vie privée pour comprendre les parcours de recherche utiles. Nous n’utilisons ni traceurs publicitaires ni enregistrement de session. Vous pouvez modifier ce choix dans les préférences. Consultez la Politique de confidentialité.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
AMD — frequently asked questions
Is Advanced Micro Devices Inc. overvalued?
In our latest published analysis dated 2026-09-30, AMD looks meaningfully overvalued. The price recorded at analysis is 608 USD versus our fair value of 293 USD; the high endpoint is presented separately as potential value of 370 USD. That implies roughly 51.9% downside to fair value at that date.
Our latest published report, analyzed 2026-09-30, gives AMD a fair value of 293 USD and a potential value of 370 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Advanced Micro Devices Inc.'s archetype; it is a dated research output, not a live price.
Should I buy AMD now?
Our latest published rating for AMD, analyzed 2026-09-30, is Sell. Advanced Micro Devices Inc. looks meaningfully overvalued at the analysis-date price of 608 USD versus fair value of 293 USD; potential value is 370 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for AMD?
The dedicated bear-case section in our report analyzed 2026-09-30 documents Advanced Micro Devices Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is AMD's rating?
Our latest published rating for AMD, analyzed 2026-09-30, is Sell, with a published moat assessment of 7.5/10 (Narrow). It reflects our fair value of 293 USD, the potential value of 370 USD, and the price recorded at analysis (608 USD).
Affichage de la source anglaise pendant la traduction
Ce rapport n'a pas encore été traduit. Actualisez dans quelques minutes une fois que la file d'attente de traduction aura rattrapé son retard.
§1 RésuméEN
Réponse en 30 secondesSell
Prix par rapport à la valeur
Cours
$607.57
Juste valeur
$292.52
Valeur potentielle
$369.71
Au
2026-09-29
Pourquoi le scénario peut fonctionner
Accelerated enterprise and cloud adoption of Helios and Instinct AI accelerator platforms exceeding the guided >70% FY2027 server growth, supported by secured high-bandwidth memory allocations and customer software co-optimization via open ecosystems such as Cerebras cloud deployments.
Ce qui changerait notre avis
Datacenter segment revenue year-over-year growth slowing below 35% in FY2026 or full-year FY2027 server revenue growth missing the guided >70% threshold.
Advanced Micro Devices Inc. While datacenter AI accelerator adoption and EPYC server CPU momentum remain operationally robust, the equity's forward price-to-earnings multiple of 39.53x prices in flawless multi-year hyperscaler capex execution without discounting packaging capacity bottlenecks or gaming segment cyclical erosion.4,5
Valuation and Market Disconnect: Advanced Micro Devices Inc. The current market forward price-to-earnings multiple of 39.53x substantially outstrips semiconductor mature compounder peers, including Broadcom at 18.32x and ON Semiconductor at 16.77x. This market premium discounts uninterrupted hyper-growth through FY2030, leaving no margin of safety for operational execution missteps or broader semiconductor digestion cycles.
Operational Execution and Datacenter Expansion: Datacenter operations generated $16,635 million in revenue in FY2025, accounting for 48.0% of consolidated revenue of $34,639 million,. Management raised second-half 2026 server revenue growthguidance to greater than 80% year-over-year and full-year 2027 server growth to greater than 70%, supported by customer ramps across hyperscale operators and secured high-bandwidth memory allocations. Consensus forecasts reflect this momentum, projecting FY2026 revenue of $50,875.84 million and FY2027 revenue of $88,102.43 million with diluted EPS reaching $15.58,.1,5,7,8
Supply Chain Constraints and Cyclical Offsets: Revenue upside remains bounded by external foundry and packaging bottlenecks. Management noted that ramping new capacity across advanced packaging and substrate nodes remains challenging, with delivery fulfillment tethered to packaging partner schedules. Concurrently, the Client and Gaming segment ($14,550 million revenue and $2,855 million operating income in FY2025,) faces persistent double-digit gaming revenue contractions. Furthermore, geopolitical exposure in China ($7,751 million or 22.4% of FY2025 revenue) presents regulatory downside risks to terminal growth.5,8
Cost of Capital and Research Reconciliation: Our fundamental valuation is anchored by a discounted earnings framework (35% weight, yielding $295.85) supported by discounted cash flow ($322.27, based on $6,735 million FY2025 free cash flow). The divergence from independent institutional research (fair value estimate of $530.00) stems primarily from our rigorous cost of equity hurdle of 13.30% (derived from an adjusted beta of 1.9463 and 5.24% risk-free rate) versus their 8.90% cost of equity, alongside our normalized terminal multiple of 21.0x versus external research at 26.0x. Current trading levels leave the stock vulnerable to sharp multiple contraction.2,6
Accelerated Datacenter AI Accelerator and Server CPU Market Share Capture
Datacenter revenue expanded to $16,635 million in FY2025, with management guiding server revenue to grow over 80% year-over-year in 2H 2026 and over 70% in FY2027, driven by Helios deployments across strategic hyperscale customers.5,8
Management guided Q3 2026 non-GAAP gross margin to approximately 56%, supported by higher mix of high-margin server CPUs and accelerators, advancing diluted EPS toward the strategic long-term target exceeding $20.5
Modular chiplet architectures enable faster volume scaling with fewer leading-edge wafers, maintaining capital expenditures at $974 million in FY2025 (2.8% of sales) and generating $6,735 million in free cash flow.5,6,7
Recommandation maison
Sell. Advanced Micro Devices Inc. Market pricing at 39.53x forward earnings embeds aggressive perpetual compounding while ignoring advanced packaging constraints, persistent gaming segment declines, and geopolitical export vulnerability. We advise investors to trim or liquidate holdings.4,5,8
Présentation de l’entreprise
FPGAs and Adaptive SoCs. ADVANCED MICRO DEVICES INC offers a wide range of FPGAs, adaptive SoCs and acceleration cards for the data center.
Devices include the Virtex™, Kintex™, Artix™, and Spartan™ FPGA products, as well as Zynq™ and Versal™ adaptive SoCs. ADVANCED MICRO DEVICES INC offers up to three-year limited warranties for certain product types and sometimes provide other warranty periods based on negotiated terms with certain customers.
§2 Cas baissierEN
In this stress case, hyperscaler spending moderates after the 2026-2027 cluster buildout, reducing server growth well below guided >70% levels. Advanced packaging and substrate cost inflation caps operating margins at 25%, while geopolitical restrictions eliminate over half of China revenue ($7,751M in FY2025). Under these conditions, annual free cash flow fails to scale toward projected double-digit billions, de-rating AMD's terminal multiple from 21.0x to mature peer levels like ON at 16.77x. At the September 29, 2026 price of $607.57, investors face severe capital impairment.
Operating margin capped at 25% due to packaging cost inflation and price discounting5
China segment revenue contracts sharply below $4.0B due to regulatory restrictions8
Terminal exit multiple contracts from 21.0x to mature peer levels like ON at 16.77x3
In the Bear scenario, cloud hyperscalers enter a capex digestion cycle post-2027 while advanced packaging and substrate constraints limit shipment volumes,. Continued double-digit contractions in Gaming and geopolitical export tightening on China sales ($7,751M in FY2025) compress operating margins below 25%, pulling fundamental fair value to the lower boundary of the intrinsic range.
Comment cette thèse peut échouer
Hyperscale AI capex digestion cycle and cloud customer spending pause
Consensus FY2027 revenue dispersion spans down to $61,257M, well below the average of $88,102M, reflecting substantial downside risk if hyperscalers enter a capex digestion phase following initial cluster build-outs.1,5
FV impact
-6.4%
Revenue and EPS growth 10 points lower for five years
Trigger
Signaux d'alerte précoce à surveiller
Les cinq évolutions qui affaibliraient notre thèse d’investissement.
Indicates hyperscaler capex digestion, software friction in AI deployments, and loss of momentum in server CPU share gains.
Actuel :48.0% of FY2025 revenue ($16,635M) with 2H 2026 server growth guided >80%
Alerte si<35% YoY growth in FY2026
02
§3 Avantage concurrentielEN
Narrow
AMD's economic moat is rated Narrow with a moat score of 7.5, anchored by intangible assets in high-performance x86 microprocessor design and modular chiplet packaging, alongside meaningful switching costs embedded within enterprise and hyperscale datacenter architectures. The company's proprietary Zen microarchitecture and modular chiplet topology allow it to scale compute density and optimize silicon yields by disaggregating monolithic dies across leading and mature nodes. This technical foundation has enabled consistent market share capture in server CPUs, where EPYC processors deliver compelling total cost of ownership advantages over legacy incumbents.
In datacenter AI accelerators, AMD is leveraging its Helios architecture and open-ecosystem ROCm software platform to establish an alternative compute platform for hyperscalers such as OpenAI, Meta, and Anthropic. Hyperscalers qualify AMD solutions to avoid sole-source supplier dependencies and optimize memory footprint economics for large-scale inference workloads. Nevertheless, AMD's moat remains narrow rather than wide due to intense competition from custom silicon providers and merchant networking peers such as Broadcom, which generates a 54.3% operating margin, as well as the proprietary software ecosystem moats established by leading GPU competitors.
Profit économique
Trailing ROIC of 6.03% sat temporarily below the computed cost of equity of 13.30% and WACC of 13.26% due to balance sheet goodwill from the Xilinx acquisition. However, forward ROIC is projected to expand significantly above the cost of capital as operating income triples through FY2027, anchored by consensus FY2027 diluted EPS of $15.58 and management's guided datacenter acceleration.1,2,5
7.5/ 10
Narrow
Sources of advantage
01Intangible Assets: Proprietary x86 Microarchitecture and Modular Chiplet Packaging IP — AMD's proprietary x86 microarchitectures (Zen family) and multi-chiplet packaging IP allow production ramping with fewer wafers on leading process nodes, delivering compute density, energy efficiency, and yield advantages that monolithic competitors cannot easily duplicate.Wide
02Switching Costs: Hyperscale Cloud Infrastructure and Enterprise Server Integration — Enterprise customers and cloud hyperscalers incur substantial validation, qualification, and software integration costs when deploying server CPU and accelerator infrastructure, supporting server revenue growth guided >80% in 2H 2026 and >70% in FY2027 across strategic accounts including OpenAI, Meta, and Anthropic.
Menaces connues pour l'avantage
Menace
Gravité
Calendrier
Atténuation
Dominant Competitor Software Moat and Hyperscaler Custom ASIC Proliferation
high
12 to 24 months
Expanding open-source ROCm software libraries, securing co-development partnerships like the Cerebras Helios Plus deployment, and focusing on inference workloads where open software frameworks have higher parity.
The highlighted cell is Fair value when every assumption sits at its base level ($292.52). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $14.9B after modeled reinvestment of $-2.3B, with terminal value at 50.1% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
The modal Base scenario reflects successful delivery of guided datacenter server acceleration, with 2H 2026 server growth exceeding 80% and FY2027 server growth over 70%, taking FY2027 revenue to $88,102.43 million ($88.10B) and diluted EPS to $15.58. Consolidated operating margins normalize from 10.66% in FY2025 toward steady-state 35.31%. Terminal multiple compresses consistent with mature compounder peers, yielding an intrinsic fair value midpoint of $292.52.1,5,7
Server revenue growth exceeds 70% in FY2027 off elevated base5
§7 Arbre de décision sur les résultatsEN
Dépassé
Maintain Sell; Re-examine capacity ramp velocity and server shipment growth without altering underlying stance; review whether multiple compression has begun.
Even an operational beat does not justify closing the extreme valuation gap between $607.57 and intrinsic Fair value midpoint of $292.52. Valuation multiples remain severely stretched against historical and peer medians.
Conforme
Maintain Sell; Monitor second-half server delivery targets and gaming margin trajectory; maintain risk-reduction focus.
Déclencheur: Q3 revenue of approximately $13.0B (matching consensus $12,997.55M) and non-GAAP gross margin of approximately 56.0%.1,5
In-line results confirm existing growth expectations already priced into the market but do not resolve the severe overvaluation against fundamental fair value.
Manqué
Maintain Sell; Check for execution delays in Helios platform deployment; reinforce capital preservation checkpoints.
Déclencheur: Q3 revenue falling below guided range or non-GAAP gross margin contracting below guided levels.
A quarterly miss would signal that advanced packaging bottlenecks or double-digit gaming declines are eroding profitability, accelerating multiple de-rating toward intrinsic fair value.
ActuelTracking on schedule following strong 1H demand and supply additions across TSMC wafer allocations.
Pourquoi c'est important
Management guided server revenue to grow >80% YoY in 2H 2026 and >70% in FY2027,; sustaining this pace is essential to justify datacenter multiple assumptions.5
In FY2025, operating cash flow reached $7,709M, supported by net income of $4,335M and non-cash depreciation/amortization of $3,004M. Capital expenditures remained modest at $974M, representing 2.81% of total revenue ($34,639M) and resulting in robust free cash flow of $6,735M. The conversion of operating income ($3,694M) to free cash flow exceeds 180%, driven by working capital management and fabless production economics.6,7
Allocation du capital
AMD maintains a strong balance sheet with $5,539M in against total debt of $4,472M ($4,276M as of 2026-09-30), yielding a position. prioritizes organic research and development ($8,091M in FY2025) and strategic software/packaging partnerships over ($974M). No dividends are paid, preserving internal cash for requirements associated with hyperscaler datacenter deliveries.
Trailing ROIC of 6.03% sat below the cost of capital due to substantial balance-sheet goodwill amortization and integration outlays from major acquisitions ($25.1B goodwill). However, forward return on invested capital is improving rapidly as operating income expands from $3,694M in FY2025 toward consensus FY2027 diluted EPS of $15.58.
Trailing ROIC of 6.03% was below the computed moderate cost of equity of 13.30% and WACC of 13.26%, but economic profit turns strongly positive as projected NOPAT scales toward $24.3B by FY2027 on high and fabless capital efficiency.
Dernier chiffre d’affaires34,6 Md $USTCAC du chiffre d’affaires +26,0 %
Marge opérationnelle10,7 %10 périodes fiscales
Dernier flux de trésorerie disponible6,7 Md $USFY2025
Trésorerie nette6,1 Md $USFY2025
Décomposition du compte de résultatComment la taille de l’activité se traduit en bénéfice publié.30 juin 2026
StockMarketAgent.AI
Chiffre d'affaires11,5 Md $USCoût des ventes−5,3 Md $USMarge brute6,2 Md $USCharges d’exploitation−4,2 Md $USRésultat d'exploitation2 Md $USÉléments hors exploitation et impôts+307 M $USRésultat net2,3 Md $US
Données de l’historique financier
Chiffre d'affaires
11 536 000 000 $US
Coût des ventes
5 333 000 000 $US
Marge brute
6 203 000 000 $US
Charges d’exploitation
4 213 000 000 $US
Résultat d'exploitation
1 990 000 000 $US
Éléments hors exploitation et impôts
307 000 000 $US
Résultat net
2 297 000 000 $US
Aperçu du bilanComment les actifs publiés sont détenus et financés pour la période sélectionnée.
StockMarketAgent.AI
Composition des actifsFinancé par
Total de l’actif76,9 Md $USTrésorerie5,5 Md $USActifs courants26,9 Md $USTotal du passif13,9 Md $USPassifs courants9,5 Md $USCapitaux propres63 Md $US
Données de ventilation du bilan
Total de l’actif
76 926 000 000 $US
Trésorerie
5 539 000 000 $US
Actifs courants
26 947 000 000 $US
Total du passif
13 927 000 000 $US
Passifs courants
9 455 000 000 $US
Capitaux propres
62 999 000 000 $US
Passerelle des flux de trésorerieComment le flux de trésorerie d’exploitation est devenu du flux de trésorerie disponible en FY2025.
StockMarketAgent.AI
Rapprochement des flux d’exploitation
Résultat net4,3 Md $USDotations aux amortissements+3 Md $USRémunération en actions+1,6 Md $USAutres ajustements opérationnels−1,3 Md $USFlux de trésorerie d'exploitation7,7 Md $US
Rapprochement de la trésorerie d’ouverture à la clôture
Trésorerie d’ouverture3,8 Md $USFlux de trésorerie d'exploitation+7,7 Md $USFlux d’investissement−5,5 Md $USFlux de financement−431 M $USTrésorerie de clôture5,6 Md $US
7,7 Md $US − 974 M $USFlux de trésorerie disponible 6,7 Md $US
Données de la passerelle des flux de trésorerie
Résultat net
4 335 000 000 $US
Entrées d’exploitation
8 977 000 000 $US
Dotations aux amortissements
3 004 000 000 $US
Rémunération en actions
1 638 000 000 $US
Flux de trésorerie d'exploitation
7 709 000 000 $US
Sorties d’exploitation
1 268 000 000 $US
Trésorerie disponible
11 520 000 000 $US
Trésorerie d’ouverture
3 811 000 000 $US
Sorties d’investissement
5 533 000 000 $US
Capex
974 000 000 $US
Autres activités d’investissement
4 559 000 000 $US
Sorties de financement
431 000 000 $US
Émission nette de dette
1 491 000 000 $US
Rachats d’actions
1 316 000 000 $US
Autres activités de financement
606 000 000 $US
Trésorerie de clôture
5 556 000 000 $US
Flux d’investissement
-5 533 000 000 $US
Flux de financement
-431 000 000 $US
Chiffre d’affaires par secteur opérationnelPart du chiffre d’affaires total pour 2025-12-27.
34,6 Md $USChiffre d’affaires total
Chiffre d’affaires par secteur opérationnelPart
Datacenter16,6 Md $US48 %+32,2 % sur un an
Client And Gaming14,6 Md $US42 %+50,8 % sur un an
Embedded3,5 Md $US10 %−2,9 % sur un an
Source: SEC EDGAR · Déposé le 2026-02-04 · SEC EDGAR
Données de répartition du chiffre d’affaires: Chiffre d’affaires par secteur opérationnel
Chiffre d’affaires par secteur opérationnel
Chiffre d'affaires
Part
sur un an
Datacenter
16,6 Md $US
48 %
32,2 %
Client And Gaming
14,6 Md $US
42 %
50,8 %
Embedded
3,5 Md $US
10 %
-2,9 %
Chiffre d’affaires par zone géographiquePart du chiffre d’affaires total pour 2025-12-27.
34,6 Md $USChiffre d’affaires total
Chiffre d’affaires par zone géographiquePart
United States11,4 Md $US32,8 %+30,7 % sur un an
China7,8 Md $US22,4 %+24,4 % sur un an
Autres6,1 Md $US17,5 %+53,4 % sur un an
Taiwan5,2 Md $US15 %+57,1 % sur un an
Singapore4,3 Md $US12,4 %+18,5 % sur un an
Source: SEC EDGAR · Déposé le 2026-02-04 · SEC EDGAR
Données de répartition du chiffre d’affaires: Chiffre d’affaires par zone géographique
Chiffre d’affaires par zone géographique
Chiffre d'affaires
Part
sur un an
United States
11,4 Md $US
32,8 %
30,7 %
China
7,8 Md $US
22,4 %
24,4 %
Other
6,1 Md $US
17,5 %
53,4 %
Taiwan
5,2 Md $US
15 %
57,1 %
Singapore
4,3 Md $US
12,4 %
18,5 %
Chiffre d’affaires et résultatsComment la taille de l’activité se traduit en bénéfice publié.
Trésorerie et detteLiquidités disponibles face à l’endettement total.
Génération de trésorerieFlux de trésorerie d’exploitation comparé au flux de trésorerie disponible.
RentabilitéÉvolution des marges brute, opérationnelle et nette.
Données financières ponctuelles utilisées dans l’analyse du 2026-09-30.
Advanced Micro Devices Inc. (AMD) trades at 39.5x forward earnings against a peer median of 17.5x. Its EV/EBITDA of 102.8x compares with a peer median of 25.2x. The comparison uses 4 peers: Micron Technology Inc., Broadcom Inc., Marvell Technology Inc. and ON Semiconductor Corporation, as of 2026-09-30.
§10 Secteur et cycleEN
Phase du cycle
Expansion
The broader semiconductor industry exhibits aggressive capital deployment, with an industry capex-to-depreciation ratio of 1.27 and industry capex-to-revenue of 4.4%. AMD's own capex of $974M in FY2025 (2.81% of revenue) reflects fabless leverage, while foundry partners expand leading-edge packaging and wafer lines to meet hyperscale AI accelerator demand.5,7
Cycle haussier
In an extended bull cycle, hyperscaler AI capex ramps without pause toward multi-trillion market projections,, server CPU share gains accelerate past 80% year-over-year growth, and client AI PC adoption stabilizes consumer segments.
Cycle baissier
In a downturn, cloud service providers enter an extended capital digestion phase following initial AI cluster outlays, leading-edge packaging costs escalate, gaming revenue contracts further, and geopolitical controls restrict international revenue streams.
Tendances séculaires
Tendance
Impact
Note
Hyperscale Cloud AI Infrastructure Expansion
positive
Accelerating deployment of LLMs and AI compute clusters drives surging demand for high-bandwidth memory accelerators and server CPUs, expanding AMD's datacenter revenue base ($16,635M in FY2025) with server growth guided >70% in FY2027.
Advanced Multi-Chiplet Packaging and Heterogeneous Integration
positive
Positionnement
As a fabless high-performance compute designer, AMD captures expansion-phase operating leverage across datacenter CPUs and GPUs without incurring the massive capital intensity of internal fabrication. However, its fabless structure makes AMD dependent on TSMC's packaging allocations,, while competing against peers with higher margins and custom silicon solutions such as Broadcom (54.3% operating margin).3,5,7
§11 Gestion de positionEN
Taille de position
0%
AMD trades at $607.57, representing a 107.7% premium over its intrinsic fair value midpoint of $292.52 and an implied downside of 51.85%. Consistent with a Sell rating, recommended allocation is 0% to protect capital against severe multiple de-rating.4
Risque
Risk management focuses on mitigating extreme multiple de-rating. Shares trade at 39.53x forward P/E and an enterprise value to revenue multiple far above mature semiconductor peers (e.g. ON at 4.91x EV/revenue). With market price ($607.57) standing at a 107.7% premium to fair value ($292.52), any quarterly execution hiccup in packaging or hyperscaler capex pause will trigger sharp valuation contraction. Capital preservation mandates zero position sizing and disciplined execution of stop losses.
Tranches d'entrée
Niveau
Action
Pourquoi
$292.52
Re-assess fundamental risk/reward
Intrinsic fair value midpoint where market multiple would normalize to 21.0x mature compounder baseline.
Evaluate potential coverage re-entry
Lower boundary of fair value range, providing an adequate margin of safety against packaging bottlenecks and cloud digestion.
Tranches de sortie
Niveau
Action
$607.57
Liquidate existing long exposure immediately at market price
$640.00
Execute complete exit of any residual speculative position on momentum-driven rallies
Although 2H 2026 server growth is guided at >80% and FY2027 server growth at >70%, current pricing at $607.57 already discounts execution beyond management's strategic milestones, leaving no buffer for packaging bottlenecks.4,5
Institutional / Total Return Investors
Avoid
Risk-adjusted expected return is deeply negative under our 13.30% cost of equity hurdle, as current prices exceed even the optimistic fair value boundary of $369.71. Capital should be reallocated to peers trading at attractive risk-adjusted valuations.2
§14 Recommandation finaleEN
Action
Vendre
Sell AMD shares. Trading at $607.57, the stock stands at an extreme 107.7% premium to our fundamental fair value midpoint of $292.52. The valuation implies an elevated forward P/E multiple of 39.53x, leaving the stock highly vulnerable to multiple contraction if hyperscaler infrastructure spending normalizes or packaging bottlenecks delay hardware deliveries.4
Even under our optimistic growth scenario where fair value reaches $369.71, shares remain 39.1% above that level. With cost of equity at 13.30%, risk-adjusted expected return is substantially negative, warranting position liquidation.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 char
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Severe operating margin compression from multi-chiplet packaging cost inflation and competitive discounting
Reported FY2025 operating margin was 10.66% ($3,694M operating income on $34,639M revenue,). Management noted that bringing up capacity on new nodes across advanced packaging and substrates is challenging; cost escalation could cap margins below 25%, well under the house terminal target of 35.31%.5,7
FV impact
0%
Operating margin 6 points lower throughout
Trigger
Within 18 months
US export restriction expansion and geopolitical fragmentation de-rating terminal multiple
China represented $7,751M or 22.38% of revenue in FY2025. Tightening export controls would sever access to this market, lowering growth and forcing terminal multiple compression from 21.0x to mature peer levels like ON at 16.77x.3,8
Advanced Packaging and Foundry Capacity Bottlenecks
medium
6 to 18 months
Securing multi-quarter commitments across TSMC foundry wafers, advanced substrates, and back-end assembly,.5
Cyclical Demand Degradation in Client and Gaming Segments
medium
6 to 12 months
Transitioning client PC portfolios to AI-centric architectures like Ryzen AI Halo while relying on Datacenter segment expansion to dilute gaming cyclicality.5
Under the Bull scenario, datacenter AI GPU and EPYC server CPU adoption exceeds guidance, with server revenue expanding beyond the guided >70% FY2027 pace. Secured HBM allocations and customer ramps at OpenAI, Meta, and Anthropic drive diluted EPS toward management's strategic target of >$20, approaching consensus high estimates of $20.25. Operating margins expand significantly, supporting intrinsic fair value at the upper range boundary of $369.71.1,5
Reinvestment requirements are dominated by working capital rather than heavy fab machinery, keeping cash generation resilient.
Client and Gaming segment provides vital cash generation but exhibits significant cyclicality.
Client and Gaming generated $14,550M in revenue and $2,855M in operating income in FY2025,, but gaming faces double-digit sequential declines in 2H 2026.
Corporate earnings growth depends almost entirely on Datacenter outperforming to offset consumer gaming weakness.
Marvell Technology Inc.MRVL
Cours / juste valeur
Juste valeur124,31 $USReport-date price264,21 $US
Date d’évaluation
Avantage concurrentielNarrow
Score d’investissement65 / 100
ON Semiconductor CorporationON
Cours / juste valeur
Juste valeur46,4 $USReport-date price76,94 $US
Date d’évaluation
Avantage concurrentielNarrow
Score d’investissement60 / 100
Marge
AMD
Advanced Micro Devices Inc.
$991.8B
39.5x
24.0x
102.8x
10.2%
—
MU
Micron Technology Inc.
$1.20T
6.6x
13.3x
17.3x
66.6%
80.4%
AVGO
Broadcom Inc.
$1.70T
18.3x
19.0x
33.1x
44.2%
54.3%
MRVL
Marvell Technology Inc.
$236.6B
38.9x
25.0x
81.5x
16.5%
16.7%
ON
ON Semiconductor Corporation
$29.6B
16.8x
4.8x
14.6x
8.3%
19.5%
The transition from monolithic dies to modular 2.5D/3D chiplet packaging enables superior yields, lower wafer costs, and faster node transitions.
Geopolitical Fragmentation and Semiconductor Export Controls
negative
Expanding trade restrictions and technology export curbs threaten high-performance processor sales into China, which contributed $7,751M or 22.38% of total revenue in FY2025.
Proliferation of In-House Hyperscaler ASICs
negative
Major cloud service providers increasingly design custom silicon accelerators alongside merchant networking solutions, threatening merchant GPU pricing and long-term share.
