Stock Analysis on Net

Applied Materials Inc. (NASDAQ:AMAT)

Price to FCFE (P/FCFE) 

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Applied Materials Inc., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Oct 27, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019
Net income 7,177 6,856 6,525 5,888 3,619 2,706
Net noncash charges 383 1,069 666 898 823 656
Changes in operating assets and liabilities, net of amounts acquired 1,117 775 (1,792) (1,344) (638) (115)
Cash provided by operating activities 8,677 8,700 5,399 5,442 3,804 3,247
Capital expenditures (1,190) (1,106) (787) (668) (422) (441)
Debt borrowings, net of issuance costs 694 2,979
Debt repayments (2,882)
Proceeds from commercial paper 401 991
Repayments of commercial paper (400) (900)
Repayments of principals on finance leases (102) (7)
Free cash flow to equity (FCFE) 8,080 7,678 4,612 4,774 3,479 2,806

Based on: 10-K (reporting date: 2024-10-27), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27).

Item Description The company
FCFE Free cash flow to equity is the cash flow available to Applied Materials Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. Applied Materials Inc. FCFE increased from 2022 to 2023 and from 2023 to 2024.

Price to FCFE Ratio, Current

Applied Materials Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 813,684,638
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 8,080
FCFE per share 9.93
Current share price (P) 163.59
Valuation Ratio
P/FCFE 16.47
Benchmarks
P/FCFE, Competitors1
Advanced Micro Devices Inc. 172.57
Analog Devices Inc. 28.33
Broadcom Inc. 59.85
First Solar Inc.
Intel Corp.
KLA Corp. 22.35
Lam Research Corp. 23.10
Micron Technology Inc.
Monolithic Power Systems Inc. 49.84
NVIDIA Corp. 128.00
Qualcomm Inc. 16.41
Texas Instruments Inc. 44.29
P/FCFE, Sector
Semiconductors & Semiconductor Equipment 114.90
P/FCFE, Industry
Information Technology 53.72

Based on: 10-K (reporting date: 2024-10-27).

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

Applied Materials Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Oct 27, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019
No. shares of common stock outstanding1 813,684,638 831,067,105 844,139,722 888,513,248 914,344,189 915,304,098
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 8,080 7,678 4,612 4,774 3,479 2,806
FCFE per share3 9.93 9.24 5.46 5.37 3.80 3.07
Share price1, 4 169.35 161.95 104.73 146.15 88.30 59.87
Valuation Ratio
P/FCFE5 17.05 17.53 19.17 27.20 23.21 19.53
Benchmarks
P/FCFE, Competitors6
Advanced Micro Devices Inc. 241.70 33.46 44.72 133.51
Analog Devices Inc. 29.30 22.28 24.14 34.67 33.98 37.52
Broadcom Inc. 30.06 14.62 22.35 9.16 5.64
First Solar Inc. 61.91
Intel Corp. 14.25 8.57 16.55
KLA Corp. 25.11 26.78 9.01 28.05 19.15 9.84
Lam Research Corp. 25.89 18.67 24.95 34.58 16.89 6.14
Micron Technology Inc. 18.66 37.24 81.71 13.92
Monolithic Power Systems Inc. 60.34 121.66 95.13 83.64 54.53
NVIDIA Corp. 65.45 151.07 54.83 35.22 44.24 30.15
Qualcomm Inc. 18.57 11.97 19.13 17.93 34.91 16.39
Texas Instruments Inc. 37.61 23.88 21.87 24.10 18.77
P/FCFE, Sector
Semiconductors & Semiconductor Equipment 48.44 29.45 25.31 18.07 14.34
P/FCFE, Industry
Information Technology 33.63 26.79 27.64 23.72 19.16

Based on: 10-K (reporting date: 2024-10-27), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 8,080,000,000 ÷ 813,684,638 = 9.93

4 Closing price as at the filing date of Applied Materials Inc. Annual Report.

5 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= 169.35 ÷ 9.93 = 17.05

6 Click competitor name to see calculations.

Valuation ratio Description The company
P/FCFE Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. Applied Materials Inc. P/FCFE ratio decreased from 2022 to 2023 and from 2023 to 2024.