AMD: Here's What I Am Doing After Another Blowout Earnings
Summary
- AMD is no longer an "underdog", and future growth projections do not necessarily justify its current valuation. In this note, we review AMD's Q3 results and guidance.
- Furthermore, I provide a pro-forma valuation of AMD (+Xilinx). The easy money has been made in AMD over the last six years, and future returns may look very different.
- AMD is a decent buy at $122, however, potential investors should buy through Xilinx at $185 (a discounted proxy for AMD) (after Dr. Lisa Su's reassurances about the merger).
- I do much more than just articles at Beating the Market: Members get access to model portfolios, regular updates, a chat room, and more. Learn More »
JHVEPhoto/iStock Editorial via Getty Images
Introduction
Advanced Micro Devices (NASDAQ:AMD) is probably one of the greatest turnaround stories ever, and investors have made incredible returns in this counter over the last six years. Under the leadership of Dr. Lisa Su, AMD has showcased tremendous business execution, and the company delivered yet another blowout quarter on Tuesday.
As some of you may already know, I am an "Intel (INTC) bull"; however, I am not an "AMD bear" like some of the commenters in my recent articles have suggested. Today, I would like to explain my positioning in the semiconductor sector in some greater detail. First of all, we own Intel as a part of our dividend growth portfolio, which also consists of the likes of Broadcom (AVGO). Since AMD offers no dividend, it is unsuitable for BTM's DGI portfolio. On the other hand, AMD's risk/reward is keeping the stock out of our Goldilocks Zone (high growth) portfolio. Within this portfolio, we own Nvidia (NVDA) from a very low cost-basis; however, we are not adding at current valuations.
Source: YCharts
Today, AMD's market cap stands at ~$150B, and it is quickly closing the gap on Intel, which is now valued at just ~$195B. Now, Intel does ~5x AMD's revenue, commands higher gross margins, and produces ~6x AMD's free cash flow. Considering these numbers, AMD seems expensive; however, growth is on AMD's side due to superior products, product roadmap, and business execution.
In this note, we will briefly analyze AMD's Q3 report and formulate its valuation to see if this stock is a good long-term investment. Furthermore, we will explore a merger arbitrage play available in the AMD-Xilinx (XLNX) deal. So, let's get started.
Reviewing AMD's Quarter And Forward Guidance
In Q3, AMD's revenue blew past analyst estimates to come in at $4.3B (up 54% y/y), and looking at the quarterly sales trend, it is fair to say that AMD's business is gaining momentum. Although the growth rates are decelerating due to tough comps from last year's PC boom, AMD's data center business is on fire and set to deliver greater numbers in 2022 and beyond.
Source: AMD Q3 2021 Earnings Presentation
Here are the highlights from each of AMD's business segments:
Source: AMD Q3 2021 Earnings Presentation
With its Ryzen, Radeon, and EPYC processors, AMD is winning market share across the CPU, GPU, and server (data center) markets. Over the last few years, AMD's products have been far superior to those of Intel's, and with a strong product roadmap, AMD looks good value for a greater chunk of the expanding semiconductor industry.
As the industry continues to grapple with supply shortages, AMD has focused its resources on higher-value chips. Naturally, AMD's gross margins have expanded significantly over the last few quarters. In Q3, AMD's gross margins improved by ~450 basis-points y/y to reach 48%. With a sharp rise in margins, AMD is delivering massive operating leverage, as evidenced by the ~111% y/y jump in operating income. As you can see below, AMD's operating margins have risen from 16% (Q3 2020) to 22% (Q3 2021). Overall, AMD's business is firing on all cylinders with rapid sales growth, massive margin expansion, and a big jump in profitability.
Source: AMD Q3 2021 Earnings Presentation
As it turns into a cash printing machine, AMD's balance sheet is turning into a fortress. At the end of Q3, AMD had cash balances of ~$3.6B with total debt of just ~0.3B. After teetering near bankruptcy at the start of the 2010s, it is fair to say that AMD has come leaps and bounds. Right now, AMD looks very well-positioned (from a financial and technological perspective) to win a more significant market share in a secular growth industry. With ample cash on its balance sheet, AMD used nearly all of its free cash flow on repurchasing shares as the company bought ~$750M worth of its own stock in Q3. In the future, we can expect these buybacks to become a routine affair.
Source: AMD Q3 2021 Earnings Presentation
For Q4, AMD is guiding for $4.4-4.6B in revenue on higher gross and operating margins of 49.5% and 25%, respectively. Hence, AMD's business momentum is likely to continue in the next quarter.
Source: AMD Q3 2021 Earnings Presentation
When answering questions from an analyst on the earnings call, Dr. Lisa Su, AMD's CEO, said that the semiconductor shortages might end in 2022, and while competitive pressures are rising, she is confident in AMD's product roadmap. Furthermore, she affirmed that the demand environment is set to remain strong throughout 2022, with data center demand coming in hot, while the PC market is expected to remain flattish.
Although AMD's management stopped short of guiding for 2022, the company is likely to deliver rapid growth next year too (my estimate is ~25% y/y (tough comps)). With a strong leadership team at the helm, AMD is rapidly turning into a dominant semiconductor company. I am not convinced about AMD's ability to maintain its margins in 2022 due to growing expectations of a price war (and more competitive products) from Intel. Regardless, I see AMD as a secular growth stock with massive potential. With all of this information in mind, let us now attempt to find AMD's fair value and expected returns to see if it is a good investment.
AMD Stock's Fair Value And Expected Returns
To determine AMD's fair value (including Xilinx), we will employ our proprietary valuation model. Here's what it entails:
In step 1, we use a traditional DCF model with free cash flow discounted by our (shareholders) cost of capital.
In step 2, the model accounts for the effects of the change in shares outstanding (buybacks/dilutions).
In step 3, we normalize valuation for future growth prospects at the end of the ten years. Then, we arrive at a CAGR using today's share price and the projected share price at the end of 10 years. If this beats the market by enough of a margin, we invest. If not, we wait for a better entry point.
- In step 4, the model accounts for dividends.
Assumptions:
Forward 12-month revenue [A] (AMD + Xilinx) | $24 billion |
Potential Free Cash Flow Margin [B] | 25% |
Average diluted shares outstanding [C] (Pro-forma) | 1.65 billion |
Free cash flow per share [ D = (A * B) / C ] | $3.64 |
Free cash flow per share growth rate (generous estimate) | 15% |
Terminal growth rate | 3% |
Years of elevated growth | 10 |
Total years to stimulate | 100 |
Discount Rate (Our "Next Best Alternative") | 9.8% |
Here are the results:
Source: L.A. Stevens Valuation Model
As you can see, AMD is worth ~$147.5 per share, i.e., it is undervalued by ~17.24%. Now, let us analyze AMD's expected returns:
Source: L.A. Stevens Valuation Model
Since AMD's expected return is equivalent to ~15% (our investment hurdle rate), it is only a modest buy at the current price. However, buying AMD via Xilinx could improve future returns, making it a worthy option. We will discuss this merger arbitrage play in just a moment, but before we do so, let's discuss something critical to our valuation.
The growth assumption of 15% CAGR from a base of $24B implies a 2031 revenue figure of $100B. If AMD fails to win a monopolistic market share (comparable to Intel's past dominance) over the next decade, these revenue growth targets may not be achieved. We must be cognizant of the fact that AMD is up against the likes of Nvidia, Apple (AAPL), Intel, ARM-based chip makers, and all other big-tech companies making their own chips in-house. Now, let's take a look at consensus analyst estimates for AMD's revenue growth rates:
Source: Seeking Alpha Earnings Estimates
As you can see, AMD's growth rate is expected to decelerate significantly over the coming years. Now, I understand that Wall Street analysts are wrong most of the time, and I can envision a world where AMD does $100B in revenue every year. However, I don't think we have an ample margin of safety while investing in AMD due to aggressive growth projections priced into its stock.
Source: AMD-Xilinx Deal Presentation
Source: AMD Investor Presentation August 2021
With the acquisition of Xilinx, AMD is expanding its total addressable market from ~80B to ~$110B. Currently, AMD's product portfolio is not as broad as Intel and Nvidia (AMD project's data center TAM for its products at just $45B, Intel and Nvidia have data center TAM's of ~$230B); however, this should be viewed as an opportunity for growth. With that being said, AMD's 3rd Gen EPYC processors (the fastest x86 server CPUs) are winning market share in the data center (still heavily dominated by Intel), and the company has a strong product roadmap for further enhancing its presence in high-performance computing, AI, and data center markets.
Source: AMD Investor Presentation August 2021
With the impending 2022 launches of Zen4 powered EPYC CPU processors and CDNA2-powered GPUs, AMD is set to maintain its product leadership over Intel, and capture more market share in the data center in 2022 and beyond. As we know, Intel is struggling with its manufacturing process, and a move to outsource advanced node manufacturing (to TSMC (TSM) for Ponte Vecchio and a few other upcoming Intel products) is not enough to stop AMD's higher-performing, less power consuming products from winning market share (at least in the medium term). Hence, AMD can deliver another spectacular year of sales growth in 2022 (far better than what analyst estimates suggest).
Source: AMD Investor Presentation August 2021
After years of solid execution, AMD has regained customer trust in the data center markets as evidenced by its recent partnerships with some of the largest cloud providers in the world. Under the exemplary leadership of Dr. Lisa Su, AMD can become a true heavyweight in the burgeoning semiconductor industry over the next decade and beyond.
AMD-Xilinx: Merger Arbitrage Play
During the earnings call, AMD's CEO, Dr. Lisa Su, reiterated the expectation of deal closure on the Xilinx acquisition by the end of this year. As you may know, AMD agreed to buy Xilinx in an all-stock deal, and each Xilinx stock will convert to 1.7234 shares of AMD. Due to market inefficiencies (or expectation of deal failure), investors can buy AMD via Xilinx's stock to avail of a massive discount. Here's how:
| Investment required | The final cost of acquisition (per share) | ||
| Option:A | Buy 172 AMD shares at $122 | $20,984 | $122 |
| Option:B | Buy 100 Xilinx shares at $185, Get 172 AMD shares after merger close | $18,500 | $107.55 (~12% discount) |
Source: Author
Hence, investors looking to buy AMD can get a 12% discount by purchasing it via Xilinx. Furthermore, I think this is an excellent opportunity to establish a merger arbitrage trade - "Buy '1x' Xilinx, Short '1.7234x' AMD". With this trade, investors can pocket a 12% return in just two months (if the transaction closes as per the timeline provided by AMD's CEO).
Concluding Thoughts
AMD is performing exceptionally, and business will remain strong in the near term due to a strong demand persisting in a semiconductor supply crunch. The stock is still undervalued; however, AMD's risk/reward makes it only a modest buy. If you still want to buy AMD, I recommend buying it through Xilinx to avail of a ~12% discount on the purchase.
Key Takeaway: I rate AMD a modest buy at $122 and Xilinx a buy at $185.
Thanks for reading, and happy investing. Please share your thoughts, concerns, and/or questions in the comments section below.
At Beating The Market, we focus on making lives meaningfully better through investing. To join a rapidly growing community of like-minded, long-term growth investors --> Click Here
This article was written by
I am the Investing Group Leader at "The Quantamental Investor" - a community pursuing financial freedom via bold, active investing with proactive risk management. At TQI, we help retail investors build and preserve generational wealth in public markets. To do so, we share highly concentrated, risk-optimized model portfolios that meet investor needs across different stages of the investor lifecycle. In addition to deep fundamental research, all of our investment ideas are thoroughly vetted using a mix of quantitative, technical, and valuation analysis. Furthermore, a TQI membership includes access to our proprietary software tools and group chats. If you're interested in learning more about our community, visit: The Quantamental Investor
In addition to my investing experience of 10+ years, I have a professional background in equity research, private equity, and software engineering. Prior to joining The Quantamental Investment Group LLC, I served as the Head of Equity Research at a growth-focused SA Investing Group. In the past, I have worked as an Associate Fellow with Jacmel Growth Partners, a middle-market private equity firm in New York. And my resume also includes a stint at Capgemini as a software engineer. With regards to academia, I hold a Master of Quantitative Finance degree from Rutgers Business School and a Bachelor of Technology degree in Electronics and Communication Engineering, whilst I am also pursuing the CFA certification (Level 2 candidate).
If you're interested in reviewing my performance, feel free to view this tracker: Performance tracker for TQI's SA Premium (public) research.
If you would like to connect with me, please feel free to send me a direct message on SA or leave a comment on one of my articles!
To learn more about our company and services, visit: The Quantamental Investment Group LLC's website - TQIG | Home
Analyst’s Disclosure: I/we have a beneficial long position in the shares of INTC, NVDA, AAPL, AVGO either through stock ownership, options, or other derivatives. I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Seeking Alpha). I have no business relationship with any company whose stock is mentioned in this article.
Seeking Alpha's Disclosure: Past performance is no guarantee of future results. No recommendation or advice is being given as to whether any investment is suitable for a particular investor. Any views or opinions expressed above may not reflect those of Seeking Alpha as a whole. Seeking Alpha is not a licensed securities dealer, broker or US investment adviser or investment bank. Our analysts are third party authors that include both professional investors and individual investors who may not be licensed or certified by any institute or regulatory body.
Recommended For You
Comments (79)
- A vibrant community of investors to share your ideas, thoughts, and experiences with and to learn from.
- All of my public research work, under one roof, and a lot moreTQI network is a private (invite only) community, so if you are interested in joining the TQI Network, please send me a direct message on SA or visit:https://tqi.networkIn just 5 days, our community has grown from 0 to 60 members. If you are an investor looking to enhance your investing operations via the power of community (shared intelligence), join us today. Hope to meet you at TQI Network soon.
12/9 close below 137.5 confirms
12/13 amd/spy pair testing 200dma on 3yr horizon which currently is about 1 sigma rich ...on absolute baisis todays close below 137.5 confirms continued underperformance
12/23 stopped out of balance of short (covered 1/2 near 140)..sell off shallow as the amd/spy pair bounced off 50 dma ..pair went from 3 sigma rich to 1 sigma rich
11/23 added to short ..close below 147.89 confirms
Best wishes, appreciate your work.
however the ratios you choose on ycharts could be far more illustrative of the crossroads AMD faces.
what is the respective rev growth?
how have gross and op margins fared between the 2?try again
NB this is meant to be an aide, as in a constructive criticism , as you're 1/3 there to get to the crux
(its hopeless to get to the right conclusion by sheer luck)
Assumptions net earnings growth = revenue growth, discount rate = 10%
using last year figures, 5year growth 25%; 5to10year 20%terminal value 25 (PE=growth) I get $125; with owners' earnings: $132
but using TTM figures and net earnings $199 and owners' earnings $196The analyst growth expectation is far lower than the overal GPU market growth of 33% until 2028 - www.statista.com/...
The 25%-20% growth rates are a margin of safety, unless AMD would lose market share against Intel (not going to happen for the near future) and Nvidia.AMD has no debt, a return on capital 40% (!), a better growth rate but lower PS and PE valuations than Nvidia. I agree that the growth over the last 12 month (TTM) is unsustainable but even with last year data AMD is a BUY I own AMD, Nvidia and Xilinx since 2016 and added Xilinx at $182 :-)
So … many…jokes…!
