U.S. Markets closed

Is There An Opportunity With Applied Materials Inc’s (NASDAQ:AMAT) 20.86% Undervaluation?

Lee Kay

How far off is Applied Materials Inc (NASDAQ:AMAT) from its intrinsic value? Using the most recent financial data, I am going to take a look at whether the stock is fairly priced using the discounted cash flows (DCF) model. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. Also note that this article was written in February 2018 so be sure check the latest calculation for Applied Materials here.

What’s the value?

We are going to use a two-stage DCF model, which simply means we take in account two stages of company’s growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have perpetual stable growth rate. Firstly, I use the analyst consensus estimates of AMAT’s levered free cash flow (FCF) over the next five years and discounted these figures at the rate of 10.24%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of $19,142.7M. Want to understand how I calculated this value? Read our detailed analysis here.

NasdaqGS:AMAT Future Profit Feb 16th 18

The infographic above illustrates how AMAT’s earnings are expected to move going forward, which should give you an idea of AMAT’s outlook. Now we need to calculate the terminal value, which accounts for all the future cash flows after the five years. I think it’s suitable to use the 10-year government bond rate of 2.8% as the steady growth rate, which is rightly below GDP growth, but more towards the conservative side. After discounting the terminal value back five years, the present value becomes $52,614.2M.

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is $71,757.0M. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value of $68.22, which, compared to the current share price of $53.99, we see that Applied Materials is about right, perhaps slightly undervalued at a 20.86% discount to what it is available for right now.

Next Steps:

Although the valuation of a company is important, it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For AMAT, there are three pertinent factors you should further examine:

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the NASDAQ every 6 hours. If you want to find the calculation for other stocks just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.