176.45 - 178.59
86.62 - 184.48
124.91M / 173.95M (Avg.)
50.81 | 3.50
Analyze DCF forecasts for the company and compare them with competitors.
143.71B
Better than MU's revenue of 32.12B.
53.59%
Better than MU's revenue growth rate of 13.10%.
54.06B
Better than MU's ebitda of 12.57B.
37.62%
Worse than MU's ebitda margin of 39.15%.
47.55B
Better than MU's ebit of 2.76B.
33.09%
Better than MU's ebit margin of 8.58%.
6.51B
Better than MU's depreciation of 9.82B.
97.69B
Better than MU's total cash of 12.43B.
67.98%
Better than MU's cash as percentage of revenue of 38.70%.
22.31B
Worse than MU's receivables of 6.18B.
15.52%
Better than MU's receivables as percentage of revenue of 19.23%.
16.50B
Worse than MU's inventories of 9.85B.
11.48%
Better than MU's inventories as percentage of revenue of 30.67%.
8.24B
Worse than MU's accounts payable of 2.92B.
5.73%
Better than MU's payables as percentage of revenue of 9.09%.
-6.73B
Worse than MU's capital expenditure of -12.63B.
-4.68%
Worse than MU's capex as percentage of revenue of -39.32%.
12.05%
Worse than MU's weighted average cost of capital (wacc) of 9.20%.
12.08%
Worse than MU's cost of equity of 9.82%.
4.26%
Equal to MU's cost of debt of 4.26%.
1.66
Worse than MU's beta of 1.18.
24.94B
Worse than MU's diluted shares outstanding of 1.12B.
11.06B
Better than MU's total debt of 14.01B.
3.35T
Better than MU's total equity of 123.13B.
3.36T
Better than MU's total capital of 137.13B.
0.33%
Better than MU's debt weighting of 10.21%.
99.67%
Better than MU's equity weighting of 89.79%.
45.51B
Better than MU's ebiat of 2.41B.
34.62B
Better than MU's unlevered free cash flow of -1.92B.
4.00%
Better than MU's long-term growth rate of 2.00%.
1.62T
Better than MU's terminal value of -39.24B.
1.12T
Better than MU's enterprise value of -31.29B.
3.78B
Better than MU's net debt of 6.97B.
1.12T
Better than MU's equity value of -38.26B.
44.94
Better than MU's equity value per share of -34.22.
View analysts' price targets and recommendations, and compare them with competitors.
$207.00
Has upside compared to MU's downside of 6.87%.
Buy
Equal to MU's analyst recommendation of Buy.
Analyze analyst forecasts for the company and compare them with competitors.
541.36M
No peer data available for comparison.
108.37M
No peer data available for comparison.
0.12
No peer data available for comparison.
66.15M
No peer data available for comparison.
88.93M
No peer data available for comparison.
43.31M
No peer data available for comparison.
