Micron Technology, Inc.'s (NASDAQ:MU) Intrinsic Value Is ...
The projected fair value for Micron Technology is US$147 based on 2 Stage Free Cash Flow to Equity
Current share price of US$99.84 suggests Micron Technology is potentially 32% undervalued
Analyst price target for MU is US$146 which is similar to our fair value estimate
Does the December share price for Micron Technology, Inc. (NASDAQ:MU) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Believe it or not, it's not too difficult to follow, as you'll see from our example!
We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.
See our latest analysis for Micron Technology
We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. In the first stage we need to estimate the cash flows to the business over the next ten years. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.
A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
Levered FCF ($, Millions)
US$3.18b
US$7.35b
US$5.62b
US$6.15b
US$9.96b
US$10.8b
US$11.6b
US$12.2b
US$12.8b
US$13.4b
Growth Rate Estimate Source
Analyst x10
Analyst x10
Analyst x3
Analyst x2
Analyst x2
Est @ 8.83%
Est @ 6.97%
Est @ 5.66%
Est @ 4.75%
Est @ 4.11%
Present Value ($, Millions) Discounted @ 8.4%
US$2.9k
US$6.3k
US$4.4k
US$4.5k
US$6.7k
US$6.7k
US$6.6k
US$6.4k
US$6.2k
US$6.0k
("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$57b