Skip to content
StockMarketAgent
Direct answer
Applied Materials is a highly profitable, mature compounder in the semiconductor equipment industry. Benefiting from secular tailwinds in AI, IoT, and advanced packaging, it maintains a durable competitive advantage, robust margins, and strong capital return profile. Fair value range: low $175, high $324, with mid-point at $249.
Stock analysis

AMAT fair value $175–$324

By StockMarketAgent.AI team· supervised by
分析日: 2026-05-08次回更新: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
株価
$435.36
▼ -186.70 (-42.88%)
公正価値
$249
$175–$324
評価
売り
confidence 87/100
上昇余地
-42.9%
upside to fair value
安全余裕率
$211.36
MoS level · 15%
時価総額
$345.5B
P/E fwd 30.9
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Secular tailwinds exist, but the stock trades at an unwarranted 41% premium to composite fundamental value.
  • Market prices AMAT as if peak-cycle margins and the AI supercycle will persist indefinitely.
  • Elevated current Capex to DA (5.2x) creates a substantial near-term free cash flow drag.
  • Recommend selling to avoid cyclical mean-reversion risks.
Fair value
$249
Margin of safety
-75.1%
Confidence
87/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$435.36Price
Low $175.08
Mid $248.66
High $324.43

Applied Materials is a highly profitable, mature compounder in the semiconductor equipment industry. Benefiting from secular tailwinds in AI, IoT, and advanced packaging, it maintains a durable competitive advantage, robust margins, and strong capital return profile.

  • High switching costs due to
    High switching costs due to deeply integrated equipment in fabrication facilities.
  • Intangible assets derived from extensive
    Intangible assets derived from extensive R&D and materials engineering IP.
  • Cycle upside
    Accelerated transition to GAA transistors and backside power delivery driving sustained capital intensity.

§2 ベアケース

If revenue growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible. stalls to 0% and operating margins revert to historical averages of 22-25%, the DCFDiscounted cash flowValuation method that projects future free cash flows and discounts them back to present value using a risk-adjusted rate (WACC for FCFF, cost of equity for EPS-based variants). fair valueFair valueOur composite estimate of intrinsic per-share value, blended across DCF, exit-multiple, and reverse-DCF methods. Reported as a low/mid/high range to capture model uncertainty. drops toward the $155-$175 low end. The current 5.2x CapexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity)./DA ratio would severely penalize free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. in a downcycle.

このテーゼが崩れる経路

Prolonged WFE Downturn

25%· Medium

A severe and protracted cyclical downturn in wafer fabrication equipment spending driven by macro weakness structurally impairs revenue growth.

FV impact
-30%
Trigger
1-3 Years

China Export Ban Escalation

20%· Medium

Stringent US geopolitical export restrictions completely block critical sales and servicing to Chinese foundries.

FV impact
-15%
Trigger
6-12 Months

Margin Compression

15%· Low

Rising domestic competition in China and increased R&D burdens structurally compress operating margins well below cycle peaks.

FV impact
-20%
Trigger
2-4 Years
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Decline in leading-edge foundry and logic capital expenditure forecasts.MonitorDeterioration versus the report thesis
Sequential contraction in backlog or book-to-bill ratios.MonitorDeterioration versus the report thesis
Operating margins slipping below the 28% threshold.MonitorDeterioration versus the report thesis
Capex-to-revenue ratio exceeding historical norms without corresponding growth.MonitorDeterioration versus the report thesis
Increased market share by domestic Chinese equipment competitors.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期

項目2022-10-312023-10-312024-10-312025-10-31Trend
売上高$25.79B$26.52B+2.8%$27.18B+2.5%$28.37B+4.4%+3.2%
売上総利益$11.99B$12.38B$12.90B$13.81B+4.8%
営業利益$7.78B$7.65B$7.87B$8.47B+2.9%
純利益$6.53B$6.86B+5.1%$7.18B+4.7%$7.00B-2.5%+2.4%
EPS (希薄化後)$7.44$8.11$8.61$8.66+5.2%
EBITDA$8.27B$8.47B$8.79B$9.98B+6.4%
研究開発$2.77B$3.10B$3.23B$3.57B+8.8%
販管費$1.44B$1.63B$1.80B$1.77B+7.1%

品質スコア

Piotroski F-スコア
6 / 9
0–9 品質コンポジット
Altman Zスコア
16.51
倒産リスク (>3 で安全)
Beneish Mスコア
-2.57
利益操作リスク
OCF / 純利益
1.14×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
27.4%
投下資本利益率
個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
BALANCE SHEET FAQ

AMAT balance sheet questions

  1. AMAT (AMAT)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
FAQ

AMAT — frequently asked questions

  1. Based on our latest analysis, AMAT looks meaningfully overvalued. The current price is $435 versus a composite fair-value midpoint of $249 (range $175–$324), which implies roughly 42.9% downside to the midpoint.
Related coverage

Names readers of AMAT also follow

Same archetype: mature-compounder