| Finding | Assessment |
|---|---|
| 5-Year Stock Return | Stock currently $366, up 326% from $86 (5 years ago). TTM OP surged from $3.8B to $51.8B. P/E(ttm) compressed from 92x to 9x as earnings dramatically outpaced stock. |
| 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 $366, up 255% from $103 (Aug 2024). TTM OP 51x increase ($1.0B→$51.8B). P/E(ttm) compressed 92x→9x. R40 at 342% — highest in our coverage. |
| Revenue Trend | EXPLOSIVE. +266% YoY in Q3’26. HBM TAM ~40% CAGR to $100B by CY2028. Supply tight beyond CY2026. Q2 guided $18.7B (record). Server unit growth high teens %. |
| Margin Trend | EXPANDING rapidly. OM% from 20% to 76% in 7 quarters. Gross margin guided 68% for Q2’26 (record). Driven by pricing power, node transitions, and HBM mix. Expansion expected to be more gradual going forward. |
| TTM OP Trajectory | EXPLOSIVE. From loss (-$5.7B) to $51.8B in 10 quarters. QoQ +83%. FY2026 expects record across all metrics. But memory is cyclical — peak earnings compression risk. |
| Key Opportunities | Q3 guided at record $33.5B revenue, GM 81%, EPS $19.15. HBM4 volume shipments for NVIDIA Vera Rubin. AI memory demand structural — data center exceeding 50% of industry TAM. Record FCF, net cash position, 30% dividend increase. |
| Key Risks | Massive capex ramp ($25B+ FY2026, stepping up FY2027) creates execution and cycle risk. Trade/geopolitical impacts excluded from guidance. PC/smartphone unit declines in CY2026. FCF/OP at 58% still below 60% threshold despite record FCF. |
| Catalysts | Q3 FY2026 guided at record $33.5B ±$750M, GM ~81%, EPS $19.15. HBM4 production ramp for NVIDIA Vera Rubin. Tariff/trade policy clarity. |
| P/E(ttm) Valuation | LOW at 9x (cyclical range: 9x at peak earnings, 90x+ at trough). Counter-cyclical P/E — low P/E(ttm) at peak earnings is typical for memory stocks. At the bottom of the cyclical range. Current 9x implies skepticism that peak margins sustain. |
| 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)
~$20B 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(E) | |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Feb 2024 | May 2024 | Aug 2024 | Nov 2024 | Feb 2025 | May 2025 | Aug 2025 | Nov 2025 | Feb 2026 | May 2026 |
| Stock Price | $118 | $131 | $103 | $84 | $87 | $123 | $167 | $285 | $338 | $366 |
| Stock QoQ | +39% | +11% | -21% | -18% | +4% | +41% | +36% | +71% | +19% | +8% |
| Rev YoY | +58% | +82% | +93% | +84% | +38% | +37% | +46% | +57% | +196% | +266% |
| OM% | -1% | 10% | 20% | 25% | 22% | 24% | 33% | 45% | 68% | 76% |
| R40 (Rev YoY + OM%) | +57% | +91% | +113% | +109% | +60% | +60% | +79% | +102% | +264% | +342% |
| TTM OP ($M) | -3,985 | -1,799 | 1,021 | 4,336 | 6,149 | 7,721 | 9,908 | 13,874 | 28,255 | 51,765 |
| TTM OP QoQ | -35% | -55% | -157% | +325% | +42% | +26% | +28% | +40% | +104% | +83% |
| FCF/OP ttm | — | — | 12% | 13% | 10% | 24% | 17% | 34% | 36% | 58% |
| Debt/EBITDA | 3.3x | 2.1x | 1.5x | 1.1x | 1.0x | 1.0x | 0.8x | 0.5x | 0.3x | 0.3x |
| P/E(ttm) | — | — | 207x | 26x | 21x | 22x | 22x | 26x | 15x | 9x |
| 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 | 4 | 4 | 3 | 2 | 2 | 2 | 3 | 4 | 3 | 4 | 4 | 3 | 5 | 4 | 5 | 6 | 6 | 6 | 5 |
| Stock QoQ | -16% | +30% | -16% | -29% | -9% | +0% | +22% | +5% | +8% | +25% | +39% | +11% | -21% | -18% | +4% | +41% | +36% | +71% | +19% | +8% |
| P/E(ttm) | 13x | 13x | 9x | 6x | 6x | 9x | 40x | — | — | — | — | — | 207x | 26x | 21x | 22x | 22x | 26x | 15x | 9x |