Applied Materials, Inc. (AMAT) Simple Dividend Discount Model - Discounting Cash Flows
AMAT
Applied Materials, Inc.
AMAT (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 1.84 USD
Average Dividend Growth Rate 16.33%
Next Year's Expected Dividend 2.05 USD
Cost of Equity 11.76%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

Monetary values in USD

amounts except #

2025
Oct 26
LTM
Feb 04
2026
Oct 26
2027
Oct 26
2028
Oct 26
2029
Oct 26
2030
Oct 26
Dividend per Share 1.78 1.84 2.05 2.14 2.19 2.25 2.3
Dividend Growth Rate 17.11% 3.37% 15.32% 4.21% 2.51% 2.5% 2.5%

Monetary values in USD

amounts except #

Average LTM
Feb 04
2025
Oct 26
2024
Oct 27
2023
Oct 29
2022
Oct 30
2021
Oct 31
2020
Oct 25
2019
Oct 27
2018
Oct 28
2017
Oct 29
2016
Oct 30
Net Income 5,004 6,998 6,998 7,177 6,856 6,525 5,888 3,619 2,706 3,038 3,519 1,721
Equity 12,984 20,415 20,415 19,001 16,349 12,194 12,247 10,578 8,214 6,845 9,349 7,217
Return on Equity 42.51% 34.28% 36.83% 43.9% 56.22% 53.28% 55.66% 44.06% 39.53% 32.5% 48.76% 22.61%
Common Dividends 915.8 1,461 1,431 1,257 1,025 888.4 855.4 796.9 777.7 709.1 429.2 442.8
Payout Ratio 19.49% 21.13% 20.44% 17.51% 14.95% 13.62% 14.53% 22.03% 28.72% 23.33% 12.5% 25.64%
Shares Outstanding 917.5 794 804 827 840 871 910 916 937 1,013 1,073 1,107
Reference Market Price 120.5 318.7 228.8 186.5 131.3 89.72 136.6 60.95 55.72 32.36 56.69 28.66
EPS 5.71 8.71 8.71 8.68 8.16 7.49 6.47 3.95 2.89 3 3.2 1.56
Dividend per Share 1.05 1.84 1.78 1.52 1.22 1.02 0.94 0.87 0.83 0.7 0.4 0.4
Dividend Growth Rate 16.33% 3.37% 17.11% 24.59% 19.61% 8.51% 8.05% 4.82% 18.57% 75% 0% 0%
Dividend Yield 1.1% 0.577% 0.778% 0.815% 0.929% 1.14% 0.688% 1.43% 1.49% 2.16% 0.706% 1.4%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program