Stock Analysis on Net

Applied Materials Inc. (NASDAQ:AMAT)

$24.99

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

Applied Materials Inc., FCFF 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
Net noncash charges
Changes in operating assets and liabilities, net of amounts acquired
Cash provided by operating activities
Cash payments for interest, net of tax1
Capital expenditures
Right-of-use assets obtained in exchange for finance lease liabilities
Free cash flow to the firm (FCFF)

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).


Cash Provided by Operating Activities
The cash generated from operating activities demonstrated a consistent upward trend over the observed periods. Starting at $3,247 million in October 2019, it increased to $3,804 million in October 2020, reflecting a growth of approximately 17%. This upward momentum accelerated in the following years, with cash provided reaching $5,442 million in 2021 and slightly declining to $5,399 million in 2022. A substantial increase occurred in 2023, with cash inflows rising sharply to $8,700 million, followed by a marginal decrease to $8,677 million in 2024. Overall, the growth in cash generated from operations indicates improving operational efficiency and possibly increased profitability.
Free Cash Flow to the Firm (FCFF)
The free cash flow to the firm also exhibited a positive trajectory, closely mirroring the pattern observed in operating cash flows. Beginning at $2,987 million in 2019, FCFF increased progressively to $3,572 million in 2020 and further to $4,952 million in 2021. A slight decline to $4,788 million was noted in 2022, consistent with the minor decrease in operating cash flow during the same year. Subsequently, FCFF showed a significant surge to $7,667 million in 2023, remaining stable at that level in 2024. The strong growth in FCFF suggests healthy cash generation after accounting for capital expenditures, enabling greater capacity for expansion, debt repayment, or returns to shareholders.
Summary of Trends
Both key cash flow metrics reflect a general pattern of growth over the six-year period, with notable acceleration from 2021 onward. The stability between the last two years for both measures indicates a plateau at a higher cash flow level compared to earlier years. This pattern may suggest that the company has reached a more mature phase in its cash generation capabilities or that external factors have stabilized its financial performance. The alignment in trends between operating cash flow and free cash flow underscores effective management of capital expenditures relative to cash generation from core operations.

Interest Paid, Net of Tax

Applied Materials Inc., interest paid, net of tax 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
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash payments for interest, before tax
Less: Cash payments for interest, tax2
Cash payments for interest, net of tax

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 See details »

2 2024 Calculation
Cash payments for interest, tax = Cash payments for interest × EITR
= × =


Over the analyzed period from October 2019 to October 2024, the effective income tax rate (EITR) demonstrated a generally declining trend with some minor fluctuations. Starting at 17.2% in 2019, the rate decreased significantly to 13.1% in 2020 and remained relatively stable around 13% through 2021. There was a slight increase to 14.1% in 2022, followed by a notable decrease to 11.1% in 2023. In 2024, the EITR modestly rose again to 12%. Overall, the tax rate shows a downward movement with small variations year-over-year, suggesting possible tax planning strategies or changes in tax regulation impacting the company's effective tax burden.

Regarding cash payments for interest, net of tax, the values remained fairly consistent throughout the six-year span. The amounts fluctuated slightly between US$176 million and US$190 million. In 2019, interest payments were US$181 million, increasing slightly to US$190 million in 2020, then decreasing to US$178 million in 2021 and US$176 million in 2022. The figure rose again to US$182 million in 2023 before a minor decrease to US$180 million in 2024. This stability indicates that the company's interest expenses have been controlled effectively and did not experience significant volatility, reflecting stable debt levels or interest rates over the period analyzed.


Enterprise Value to FCFF Ratio, Current

Applied Materials Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Advanced Micro Devices Inc.
Analog Devices Inc.
Broadcom Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment
EV/FCFF, Industry
Information Technology

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

1 Click competitor name to see calculations.

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


Enterprise Value to FCFF Ratio, Historical

Applied Materials Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Oct 27, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Advanced Micro Devices Inc.
Analog Devices Inc.
Broadcom Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment
EV/FCFF, Industry
Information Technology

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 See details »

2 See details »

3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value exhibited significant growth from 2019 to 2021, increasing from approximately $56.5 billion to nearly $130 billion. This was followed by a decline in 2022 to about $91.3 billion. Subsequently, the enterprise value rose again in 2023 and 2024, reaching around $133.4 billion and $134.6 billion respectively. The trend indicates volatility with an overall upward trajectory over the six-year period.
Free Cash Flow to the Firm (FCFF)
Free cash flow to the firm demonstrated consistent growth over the entire period. Starting at nearly $3.0 billion in 2019, it gradually increased year-over-year, reaching $7.7 billion by 2023 and maintaining that level in 2024. This steady increase suggests improved cash generation capabilities.
EV/FCFF Ratio
The EV/FCFF ratio rose from 18.91 in 2019 to a peak of 26.22 in 2021, indicating that the enterprise value was increasing at a faster rate relative to free cash flow during this period. After 2021, the ratio declined significantly to 19.06 in 2022 and continued to decrease slightly to around 17.4-17.55 in the subsequent years. This decline suggests a revaluation or improved cash flow performance relative to enterprise value, potentially indicating a more attractive valuation or enhanced operational efficiency.