Fair value (multi-method)
Four independent methods triangulate what MU is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,681.96
Method range
$224.29 – $1,681.96
median $1,296.33
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,681.96 | +75.30% |
| Exit multiple | $1,016.76 | +5.97% |
| Analyst target | $1,575.91 | +64.25% |
| Graham number | $224.29 | -76.62% |
- Forward DCF$1,681.96
- Exit multiple$1,016.76
- Analyst target$1,575.91
- Graham number$224.29
Stock price
$959.48
FCF / share (TTM)
$15.57
3Y FCF CAGR
-8.7%
Fair value @ hist. growth
$66.60
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
33.6%
per year over your projection horizon
Margin of safety -1,340.7% vs hist-growth DCF
Historical 3Y CAGR
-8.7%
Your model implies
33.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -9% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 13.0% | 30.6% | 30.1% | 29.7% | 29.2% | 28.6% |
| 14.0% | 32.5% | 32.1% | 31.7% | 31.2% | 30.7% |
| 15.0% | 34.4% | 34.0% | 33.6% | 33.2% | 32.7% |
| 15.0% | 34.4% | 34.0% | 33.6% | 33.2% | 32.7% |
| 15.0% | 34.4% | 34.0% | 33.6% | 33.2% | 32.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.09
Low vs growth
Net debt
$5.64B
Total debt − cash
Beta
2.14
Vs market benchmark
Frequently asked questions
Micron Technology (MU) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.08% TTM
- Dividend Profile0.06% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.