Stock Analysis on Net

Micron Technology Inc. (NASDAQ:MU)

Enterprise Value to FCFF (EV/FCFF) 

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Micron Technology Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Aug 28, 2025 Aug 29, 2024 Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020
Net income (loss) attributable to Micron 8,539 778 (5,833) 8,687 5,861 2,687
Net income attributable to noncontrolling interests 23
Net noncash charges 9,652 8,894 10,303 7,749 6,977 6,083
Change in operating assets and liabilities (666) (1,165) (2,911) (1,255) (370) (487)
Net cash provided by operating activities 17,525 8,507 1,559 15,181 12,468 8,306
Interest paid, net of amounts capitalized, net of tax1 370 320 255 140 160 149
Interest capitalized as part of cost of property, plant, and equipment, net of tax2 284 143 164 70 62 70
Expenditures for property, plant, and equipment (15,857) (8,386) (7,676) (12,067) (10,030) (8,223)
Free cash flow to the firm (FCFF) 2,321 584 (5,698) 3,324 2,660 302

Based on: 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03).


Net Cash Provided by Operating Activities
The net cash provided by operating activities exhibited a general upward trend from the fiscal year ending September 3, 2020, through the year ending September 1, 2022, increasing significantly from $8,306 million to $15,181 million. However, there was a sharp decline in the year ending August 31, 2023, dropping to $1,559 million. This was followed by a recovery in the subsequent years, with cash flows rising to $8,507 million in August 29, 2024, and further increasing to $17,525 million by August 28, 2025, reaching the highest level in the examined period.
Free Cash Flow to the Firm (FCFF)
The free cash flow to the firm demonstrated considerable variability over the analyzed timeframe. Initial years showed positive figures, starting at $302 million in 2020 and increasing steadily to a peak of $3,324 million in 2022. In contrast, the year ending August 31, 2023, witnessed a significant negative value of -$5,698 million, reflecting potential challenges in generating free cash flow during that period. The firm returned to positive free cash flow in 2024 and 2025, with $584 million and $2,321 million respectively, signaling a recovery though not yet reaching the prior highest value noted in 2022.
General Observations
The cash flow data indicates overall growth in operating activities cash flow over the six-year span, notwithstanding a notable dip during the 2023 fiscal year. Similarly, free cash flow to the firm experienced volatility, with a pronounced drop into negative territory followed by a partial recovery. These patterns suggest a period of financial strain or increased capital expenditures around 2023 that impacted free cash flow, while operating cash flow remained relatively resilient with a rebound in subsequent years.

Interest Paid, Net of Tax

Micron Technology Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Aug 28, 2025 Aug 29, 2024 Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020
Effective Income Tax Rate (EITR)
EITR1 11.60% 36.40% 21.00% 9.30% 6.30% 9.40%
Interest Paid, Net of Tax
Interest paid, net of amounts capitalized, before tax 418 503 323 154 171 165
Less: Interest paid, net of amounts capitalized, tax2 48 183 68 14 11 16
Interest paid, net of amounts capitalized, net of tax 370 320 255 140 160 149
Interest Costs Capitalized, Net of Tax
Interest capitalized as part of cost of property, plant, and equipment, before tax 321 225 208 77 66 77
Less: Interest capitalized as part of cost of property, plant, and equipment, tax3 37 82 44 7 4 7
Interest capitalized as part of cost of property, plant, and equipment, net of tax 284 143 164 70 62 70

Based on: 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03).

1 See details »

2 2025 Calculation
Interest paid, net of amounts capitalized, tax = Interest paid, net of amounts capitalized × EITR
= 418 × 11.60% = 48

3 2025 Calculation
Interest capitalized as part of cost of property, plant, and equipment, tax = Interest capitalized as part of cost of property, plant, and equipment × EITR
= 321 × 11.60% = 37


The financial data reveals several notable trends in key financial metrics over the reported periods.

Effective Income Tax Rate (EITR)
The effective income tax rate exhibits significant fluctuations throughout the periods. It starts relatively low at 9.4% in 2020 and then declines further to 6.3% in 2021. However, from 2022 onward, there is a marked increase, peaking at 36.4% in 2024 before declining sharply again to 11.6% in 2025. These variations suggest changes in tax planning, legislative impacts, or differing profitability levels influencing the tax burden.
Interest Paid, Net of Amounts Capitalized, Net of Tax
Interest expenses, net of capitalized amounts and taxes, reveal a generally upward trend. After a slight decrease from $149 million in 2020 to $140 million in 2022, the interest paid rises markedly, reaching $370 million by 2025. This increase may indicate higher borrowing costs, increased debt levels, or changing capital structure dynamics.
Interest Capitalized as Part of Cost of Property, Plant, and Equipment, Net of Tax
The interest capitalized within property, plant, and equipment costs also demonstrates an overall increase, starting at $70 million in 2020 with some fluctuations and a notable surge in later periods. The amount jumps significantly to $284 million by 2025, which may imply increased investment in long-term assets or changes in capitalization policies.

In summary, the data points to a period characterized by rising interest expenses, accompanied by substantial capital expenditures as evidenced by increased capitalized interest. At the same time, the effective tax rate varies considerably, potentially reflecting shifting tax environments or changes in pre-tax profitability. These trends collectively suggest an evolution in financing strategies and asset investment levels impacting both operating costs and tax outcomes.


Enterprise Value to FCFF Ratio, Current

Micron Technology Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 442,217
Free cash flow to the firm (FCFF) 2,321
Valuation Ratio
EV/FCFF 190.51
Benchmarks
EV/FCFF, Competitors1
Advanced Micro Devices Inc. 163.70
Analog Devices Inc. 33.90
Applied Materials Inc. 43.53
Broadcom Inc. 55.40
Intel Corp.
KLA Corp. 50.30
Lam Research Corp. 51.19
NVIDIA Corp. 72.38
Qualcomm Inc. 12.96
Texas Instruments Inc. 94.55
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment 120.48
EV/FCFF, Industry
Information Technology 53.63

Based on: 10-K (reporting date: 2025-08-28).

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

Micron Technology Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Aug 28, 2025 Aug 29, 2024 Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 215,103 118,660 80,554 55,097 76,581 57,090
Free cash flow to the firm (FCFF)2 2,321 584 (5,698) 3,324 2,660 302
Valuation Ratio
EV/FCFF3 92.67 203.18 16.58 28.79 188.88
Benchmarks
EV/FCFF, Competitors4
Advanced Micro Devices Inc. 72.30 225.41 38.82 43.41 126.98
Analog Devices Inc. 28.20 33.82 25.61 23.12 39.16 27.12
Applied Materials Inc. 34.62 17.55 17.40 19.06 26.22 22.52
Broadcom Inc. 55.57 51.00 28.53 14.74 19.47 16.54
Intel Corp. 16.94 11.08
KLA Corp. 30.54 29.56 19.99 19.05 26.29 18.70
Lam Research Corp. 22.85 24.56 17.99 24.08 24.40 26.78
NVIDIA Corp. 51.89 61.32 142.92 78.06 69.50 41.66
Qualcomm Inc. 14.87 16.26 11.61 18.18 17.47 30.89
Texas Instruments Inc. 89.36 89.85 27.02 24.20 27.67
EV/FCFF, Sector
Semiconductors & Semiconductor Equipment 56.97 60.28 34.98 26.15 21.95
EV/FCFF, Industry
Information Technology 39.08 33.99 26.34 27.38 23.71

Based on: 10-K (reporting date: 2025-08-28), 10-K (reporting date: 2024-08-29), 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03).

1 See details »

2 See details »

3 2025 Calculation
EV/FCFF = EV ÷ FCFF
= 215,103 ÷ 2,321 = 92.67

4 Click competitor name to see calculations.


The financial data reveals significant fluctuations in the enterprise value (EV) of the company over the examined periods. Starting at approximately $57.1 billion, the enterprise value showed a general upward trend, reaching $215.1 billion by the latest period. Despite a dip observed in 2022, the overall trajectory indicates considerable growth in the company's market valuation.

Regarding free cash flow to the firm (FCFF), the values exhibit substantial volatility. Initial positive cash flow in 2020 increased sharply through 2022, peaking at $3.3 billion. However, this was followed by a marked decline resulting in a negative cash flow of approximately $5.7 billion in 2023. The subsequent periods indicate a recovery, with cash flow returning back into positive territory, albeit with variation in magnitude.

The EV to FCFF ratio reflects the interplay between enterprise value and free cash flow, with notable variability. Initially extremely high in 2020 at nearly 189 times, it decreased substantially by 2022, reaching a more moderate level around 16.6 times. This ratio is absent for 2023 likely due to the negative FCFF value during that year, which disrupts the calculation. The periods following show the ratio increasing sharply to over 200 before declining to approximately 92.7 times. Such elevated ratios suggest significant market capitalization relative to the free cash flow generated, possibly pointing to expectations of future growth or market conditions impacting valuation multiples.

In summary, the data points to a company experiencing strong growth in enterprise value, coupled with highly variable free cash flow performance. The fluctuations in free cash flow and the resulting EV/FCFF multiples indicate phases of operational challenge or investment, followed by recovery efforts, with market valuation remaining robust throughout the periods analyzed.