| Finding | Assessment |
|---|---|
| 5-Year Stock Return | Stock currently $1,048, vs. $85 (5 years ago). TTM OP surged from a loss to $60.5B. P/E(ttm) at 23x even at record earnings — counter-cyclical. |
| Business Model | STRONG. #3 global memory maker (DRAM ~25% share, NAND ~15%). HBM leader with in-house design/packaging. 4 business units across data center, mobile, embedded, storage. |
| Competitive Moat | NARROW. Technology leadership (4 DRAM nodes), oligopoly structure (3 DRAM players), HBM qualification barriers. But memory remains commoditized and cyclical — advantages are temporal. |
| Past 5-YR Drivers | AI/HBM supercycle ($35B→$100B TAM by CY2028), 4-node technology leadership driving cost/margin expansion, supply discipline from consolidated industry. |
| Recent Stock Move | Stock currently $1,048, vs. $132 (Jun 2024). +210% in the June quarter. TTM OP to $60.5B; OM 81%. R40 at 427% — highest in our coverage. |
| Revenue Trend | ACCELERATING Rev YoY: 196% (Q2’26) → 346% (Q3’26). |
| Margin Trend | EXPANDING OM%: 69% (Q2’26) → 81% (Q3’26). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ: 97% (Q2’26) → 106% (Q3’26). TTM OP $60.5B. |
| Key Opportunities | Q4 FY2026 guided to record $50B revenue, GM ~86%, EPS $31. 16 SCAs (~$100B floor RPO, $22B deposits) underwrite the cycle. HBM4 ramping 2x faster than HBM3E. Record FCF $18.3B, net cash $24.4B, BBB+ upgrade. |
| Key Risks | Massive CapEx ramp (~$27B FY2026, stepping up FY2027) creates execution and cycle risk. Peak margins (GM 85%, OM 81%) face eventual normalization. Trade/geopolitical impacts excluded from guidance. FCF/OP at 43%, below the 60% threshold. |
| Catalysts | Q4 FY2026 guide: record $50B ±$1B, GM ~86%, EPS $31. ~$100B RPO disclosure + ~$10B customer deposits in fiscal Q4. HBM4 share/yield ramp. Capital-return step-up from December 2026. |
| P/E(ttm) Valuation | MODERATE at 23x (cyclical range: low-20s at peak earnings, 90x+ at trough). Counter-cyclical P/E — a low multiple at peak earnings is typical for memory. SCAs aim to dampen the cycle; bears still price in eventual normalization. |
| Segment | FY25 Rev | Mix | Products | End Markets | Key Competitors |
|---|---|---|---|---|---|
| Compute & Networking (CNBU) | ~$16B | 44% | HBM, server DRAM, networking DRAM | AI data centers, cloud, networking | Samsung, SK Hynix |
| Mobile (MBU) | ~$8B | 22% | LPDRAM, mobile NAND | Smartphones, AI PCs, tablets | Samsung, SK Hynix |
| Embedded (EBU) | ~$4B | 11% | Automotive DRAM/NAND, industrial memory | Automotive (ADAS, L2+/L3), industrial IoT | Samsung, SK Hynix, Winbond |
| Storage (SBU) | ~$8B | 22% | Data center SSDs, client SSDs, QLC NAND | Cloud storage, enterprise, consumer | Samsung, SK Hynix, Western Digital, Kioxia |
| Total FY2025 | $36.2B | 100% | +46% YoY. HBM TAM CAGR ~40% through CY2028. Record revenue across all BUs. | ||
Equipment makers (ASML, Applied Materials, Lam Research)
Silicon wafers & specialty chemicals
Packaging materials
Advanced metalization suppliers
DRAM manufacturing (1-gamma node)
NAND manufacturing (G9 node)
HBM production (HBM4 ramping)
Global fabs (US, Japan, Singapore, Taiwan)
~$27B CapEx FY2026
NVIDIA (GPU/HBM integration)
Hyperscalers (data center servers)
Smartphone OEMs (Samsung, Apple)
PC OEMs (Dell, HP, Lenovo)
Automotive (Tesla, BYD)
| Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Feb 2024 | May 2024 | Aug 2024 | Nov 2024 | Feb 2025 | May 2025 | Aug 2025 | Nov 2025 | Feb 2026 | May 2026 |
| Stock Price | $124 | $132 | $104 | $84 | $87 | $123 | $167 | $285 | $338 | $1048 |
| Stock QoQ | +51% | +6% | -21% | -19% | +3% | +42% | +36% | +71% | +18% | +210% |
| Rev YoY | 58% | 82% | 93% | 84% | 38% | 37% | 46% | 57% | 196% | 346% |
| OM% | 4% | 14% | 23% | 27% | 25% | 27% | 35% | 47% | 69% | 81% |
| R40 (Rev YoY + OM%) | 61% | 95% | 116% | 112% | 63% | 63% | 81% | 104% | 265% | 427% |
| TTM OP ($M) | $-3,428 | $-1,018 | $1,935 | $5,284 | $7,087 | $8,636 | $10,846 | $14,871 | $29,319 | $60,510 |
| TTM OP QoQ | -40% | -70% | -290% | +173% | +34% | +22% | +26% | +37% | +97% | +106% |
| FCF/OP ttm | 97% | 135% | 6% | 10% | 9% | 22% | 15% | 31% | 35% | 43% |
| Debt/EBITDA | 3.4x | 2.1x | 1.5x | 1.1x | 1.0x | 1.0x | 0.8x | 0.5x | 0.3x | 0.1x |
| P/E ttm | -42x | -141x | 79x | 21x | 17x | 19x | 20x | 25x | 15x | 23x |
| Q4'21 | Q1'22 | Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Aug21 | Nov21 | Feb22 | May22 | Aug22 | Nov22 | Feb23 | May23 | Aug23 | Nov23 | Feb24 | May24 | Aug24 | Nov24 | Feb25 | May25 | Aug25 | Nov25 | Feb26 | May26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||||
| TTM FCF/OP > 60% | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ❌ | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 4 | 3 | 3 | 2 | 1 | 1 | 1 | 3 | 4 | 3 | 4 | 4 | 3 | 4 | 3 | 4 | 5 | 5 | 5 | 5 |
| Stock QoQ | -16% | +31% | -16% | -29% | -9% | +1% | +20% | +5% | +8% | +21% | +51% | +6% | -21% | -19% | +3% | +42% | +36% | +71% | +18% | +210% |
| P/E ttm | 12x | 12x | 9x | 6x | 6x | 8x | 27x | -33x | -15x | -15x | -42x | -141x | 79x | 21x | 17x | 19x | 20x | 25x | 15x | 23x |