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)
$806.72
Method range
$133.28 – $816.94
median $749.56
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 | $806.72 | -6.63% |
| Exit multiple | $816.94 | -5.45% |
| Analyst target | $692.41 | -19.86% |
| Graham number | $133.28 | -84.57% |
- Forward DCF$806.72
- Exit multiple$816.94
- Analyst target$692.41
- Graham number$133.28
Stock price
$864.01
FCF / share (TTM)
$4.90
3Y FCF CAGR
-8.7%
Fair value @ hist. growth
$20.97
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
50.2%
per year over your projection horizon
Margin of safety -4019.5% vs hist-growth DCF
Historical 3Y CAGR
-8.7%
Your model implies
50.2%
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% | 46.8% | 46.3% | 45.7% | 45.1% | 44.5% |
| 14.0% | 49.0% | 48.5% | 48.0% | 47.5% | 46.9% |
| 15.0% | 51.2% | 50.7% | 50.2% | 49.7% | 49.2% |
| 15.0% | 51.2% | 50.7% | 50.2% | 49.7% | 49.2% |
| 15.0% | 51.2% | 50.7% | 50.2% | 49.7% | 49.2% |
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
0.05
Low vs growth
Net debt
$5.6B
Total debt − cash
Beta
2.17
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