Stock Analysis on Net

Advanced Micro Devices Inc. (NASDAQ:AMD)

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Advanced Micro Devices Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Net income 1,641 854 1,320 3,162 2,490
Net noncash charges 3,498 3,862 4,091 1,133 (488)
Changes in operating assets and liabilities (2,098) (3,049) (1,846) (774) (931)
Net cash provided by operating activities 3,041 1,667 3,565 3,521 1,071
Cash paid during the year for interest, net of tax1 58 66 67 22 24
Purchases of property and equipment (636) (546) (450) (301) (294)
Free cash flow to the firm (FCFF) 2,463 1,187 3,182 3,242 801

Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Advanced Micro Devices Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Advanced Micro Devices Inc. FCFF decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.

Interest Paid, Net of Tax

Advanced Micro Devices Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Effective Income Tax Rate (EITR)
EITR1 18.84% 21.00% 21.00% 14.00% 21.00%
Interest Paid, Net of Tax
Cash paid during the year for interest, before tax 72 84 85 25 31
Less: Cash paid during the year for interest, tax2 14 18 18 4 7
Cash paid during the year for interest, net of tax 58 66 67 22 24

Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).

1 See details »

2 2024 Calculation
Cash paid during the year for interest, tax = Cash paid during the year for interest × EITR
= 72 × 18.84% = 14


Enterprise Value to FCFF Ratio, Current

Advanced Micro Devices Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 163,433
Free cash flow to the firm (FCFF) 2,463
Valuation Ratio
EV/FCFF 66.34
Benchmarks
EV/FCFF, Competitors1
Analog Devices Inc. 30.93
Applied Materials Inc. 15.24
Broadcom Inc. 40.46
Intel Corp.
KLA Corp. 28.53
Lam Research Corp. 22.45
Micron Technology Inc. 178.61
Monolithic Power Systems Inc. 42.67
NVIDIA Corp. 43.55
Qualcomm Inc. 14.43
Texas Instruments Inc. 87.08
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment 66.54
EV/FCFF, Industry
Information Technology 40.92

Based on: 10-K (reporting date: 2024-12-28).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Advanced Micro Devices Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 178,099 267,646 123,541 140,717 101,774
Free cash flow to the firm (FCFF)2 2,463 1,187 3,182 3,242 801
Valuation Ratio
EV/FCFF3 72.30 225.41 38.82 43.41 126.98
Benchmarks
EV/FCFF, Competitors4
Analog Devices Inc. 33.82 25.61 23.12 39.16 27.12
Applied Materials Inc. 17.55 17.40 19.06 26.22 22.52
Broadcom Inc. 51.00 28.53 14.74 19.47 16.54
Intel Corp. 16.94 11.08
KLA Corp. 29.56 19.99 19.05 26.29 18.70
Lam Research Corp. 24.56 17.99 24.08 24.40 26.78
Micron Technology Inc. 203.18 16.58 28.79 188.88
Monolithic Power Systems Inc. 41.80 58.38 117.73 91.92 80.84
NVIDIA Corp. 61.32 142.92 78.06 69.50 41.66
Qualcomm Inc. 16.26 11.61 18.18 17.47 30.89
Texas Instruments Inc. 89.36 89.85 27.02 24.20 27.67
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment 56.69 60.26 35.28 26.38 22.16
EV/FCFF, Industry
Information Technology 40.33 34.40 26.74 27.56 23.97

Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).

1 See details »

2 See details »

3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= 178,099 ÷ 2,463 = 72.30

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. Advanced Micro Devices Inc. EV/FCFF ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.