APPLIED MATERIALS INC /DE

AMAT· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoWATCH|4 mo agoWATCH
WATCH

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)WATCHat $476.46
IV: $257.411 mo ago
● 2026-04-15WATCH
IV: $257.414 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
11.4%
FY2015–2025
Net Income
17.7%
FY2015–2025
Free Cash Flow
19.6%
FY2015–2025
EPS (Diluted)
22.7%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
34.3%
NI ÷ Equity
Return on Assets
19.3%
NI ÷ Assets
Net Profit Margin
24.7%
NI ÷ Revenue
Debt / Equity
0.32x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$204.1B
Per Share (approx.)
$257.41
25% Margin of Safety
$193.06
Conservative entry
50% Margin of Safety
$128.71
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$5.7B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$10.8B$1.7B$2.3B$1.9B23.2%15.9%$3.1B$3.4B
2017$14.7B$3.5B$3.4B$3.6B36.5%23.9%$5.3B$5.0B
2018$4.2B$3.0B$3.2B$2.9B44.4%72.2%$5.3B$3.4B
2019$3.8B$2.7B$2.8B$2.6B32.9%72.1%$5.3B$3.1B
2020$17.2B$3.6B$3.4B$3.6B34.2%21.0%$5.4B$5.4B
2021$23.1B$5.9B$4.8B$5.6B48.1%25.5%$5.5B$5.0B
2022$25.8B$6.5B$4.6B$6.2B53.5%25.3%$5.5B$2.0B
2023$26.5B$6.9B$7.6B$6.3B41.9%25.9%$5.5B$6.1B
2024$27.2B$7.2B$7.5B$6.4B37.8%26.4%$5.5B$8.0B
2025$28.4B$7.0B$5.7B$5.2B34.3%24.7%$6.5B$7.2B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

APPLIED MATERIALS INC /DE (AMAT) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • Moat durability — Switching costs are genuine. Retooling a fab costs billions and takes years. Customers like TSMC, Samsung, and Intel are locked into AMAT’s hardware and service contracts. The installed base of >50,000 chambers creates a perpetual service revenue stream that grows with each new fab.
  • Economics are exceptional on the surface24.7% net margins, $5.7B free cash flow, and a decade-long revenue CAGR of 11.4%. Services (higher margin) now represent a growing share of total revenue, smoothing some cyclicality. The global chip equipment market is a duopoly with Lam Research and Tokyo Electron — AMAT holds ~25% share, giving it pricing power in upturns.
  • Attractive entry price — At a DCF intrinsic value of $257.41 per share, a 25% margin of safety puts entry at $193.06. If the market discounts cyclical fears and the stock falls to $128.71 (50% margin), it becomes a no‑brainer. At current levels near $180, the business is cheap on a normalized earnings basis — assuming the moat holds and management stops borrowing to buy back stock.

🐻 The Bear Case (Charlie inverts)

  • Structural threat #1: A memory glut + debt trap. A deep semiconductor recession (e.g., 2026 memory overcapacity) could slice revenue by 40% while AMAT carries $6.5B in debt. Interest coverage would collapse, forcing management to slash R&D — the innovation engine that keeps switching costs high. Without R&D, the moat turns to sand. This is the most likely permanent impairment scenario over a 3–5 year horizon.
  • Structural threat #2: A cheaper drop‑in replacement. If Lam Research or Tokyo Electron develops a fab‑compatible tool that undercuts AMAT by 20% with comparable performance, the switching‑cost lock breaks. Customers would retool during greenfield expansions — and the service contract tollbooth disappears. This threat is low‑probability (5–10 years out) but lethal.
  • Structural threat #3: Capital allocation cancer. Management is buying back stock while ROE declines (53.5% → 34.3%) and debt rises. Each buyback destroys value per share because incremental capital earns less than the cost of debt. If this persists, intrinsic value per share falls, not rises — turning the DCF into a mirage. Already happening.

💰 Valuation & Margin of Safety

  • Intrinsic value estimate: $257.41 per share (DCF: 15% FCF growth, 10% discount, 3% terminal)
  • 25% margin of safety entry: $193.06 (conservative — buy zone)
  • 50% margin of safety entry: $128.71 (Buffett’s ideal — deep value)
  • Current price: ~$180 (as of late 2025) → trades at a ~30% discount to intrinsic value, but only a ~7% discount to the 25% safety entry. Not cheap enough to ignore the risks.

Verdict: WATCH

At $180, AMAT is below intrinsic value but far above the deep‑value entry that compensates for a narrowing moat, rising debt, and management that buys high. The DCF relies on aggressive growth assumptions that a cyclical downturn could demolish. We wait for a $193 or lower entry with visible moat stabilization — or a $128 entry with a margin of safety that makes the risk worth taking.

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.