EARNINGS MODEL

Micron (MU) Valuation

Project earnings from DRAM, HBM, and NAND segments and translate them into implied value using PER assumptions.

Leverage Futures Independent Research

Micron: HBM Mix Upside vs. Memory-Cycle Mean Reversion

Our base case assumes HBM drives near-term margin expansion while commodity DRAM/NAND remains cyclical. The valuation model translates segment-level earnings power into through-cycle implied equity value.

Coverage

NASDAQ: MU

Report Type

Independent Update

Primary Lens

Segment Earnings Power

Base Horizon

2026E-2028E

Core Thesis

  • HBM allocation and pricing discipline can support above-cycle gross margins.
  • DRAM supply behavior remains the main determinant of cycle duration.
  • NAND recovery matters more for downside protection than upside expansion.

Catalysts

  • Quarterly HBM bit growth and major customer qualification progress.
  • Industry capex plans from the top memory suppliers.
  • AI server demand trajectory and inventory digestion in consumer channels.

Primary Risks

  • Faster-than-expected ASP normalization in DRAM or HBM.
  • Yield or packaging bottlenecks reducing shipment conversion.
  • Policy and trade restrictions impacting export mix.

Valuation Approach

  • Bottom-up quarterly segment revenue and gross profit build.
  • Annualized EPS bridge translated to target PER scenarios.
  • Sensitivity centered on margin and multiple normalization speed.

For information purposes only, not investment advice.

Micron Long-Form Company Wiki

A reference-style operating memo focused on memory-cycle structure, HBM mix, and earnings-power translation into valuation scenarios.

1. Investment Frame

Micron should be read as a cycle-sensitive supplier with rising structural exposure to high-value AI memory demand. The core debate is how much of current profitability improvement is structural mix shift versus temporary cycle tightness.

A durable re-rating requires confidence that HBM and advanced-node execution can support higher through-cycle returns than prior DRAM/NAND cycles.

2. Business Profile

Micron revenue is primarily generated from DRAM and NAND products sold into cloud, PC, mobile, and embedded markets. Earnings volatility historically followed supply discipline and end-demand inventory swings rather than smooth secular trajectories.

  • DRAM: largest profit pool and main cycle driver.
  • HBM: fastest strategic growth vector in AI infrastructure.
  • NAND: important for diversification but usually lower return profile.

3. DRAM Structure

DRAM remains an oligopolistic industry where supply behavior matters more than short-term demand noise. Small utilization changes across major suppliers can materially shift price outcomes.

In this wiki, DRAM assumptions are anchored to shipment growth, ASP trend, and margin normalization pace rather than a single macro call.

4. HBM Opportunity

HBM economics are influenced by technology node progression, packaging ecosystem readiness, and customer qualification cadence. Revenue growth alone is not enough; yield stability and margin conversion are the critical quality metrics.

We track HBM as a separate segment because it can alter blended profitability and valuation multiple perception even if absolute revenue share remains moderate.

5. NAND Dynamics

NAND typically behaves as a balancing segment for Micron: it can cushion platform breadth but can also drag margins during oversupply phases. The most useful lens is contribution to downside containment rather than headline upside.

  • Watch inventory correction length in PC/mobile channels.
  • Watch supplier capex and wafer allocation shifts.
  • Watch enterprise demand stability versus client volatility.

6. Margin Cycle Map

Gross margin path can be decomposed into price, bit growth, and cost-down. When assessing earnings quality, this document gives higher weight to cost curve progress and mix improvement than to quarter-to-quarter pricing spikes.

Operating margin sustainability is tested against both soft-demand and faster-supply scenarios to avoid extrapolating peak conditions.

7. Capital Intensity and Balance Sheet

Memory remains capex-intensive. Capital efficiency and timing of node transitions are central to free-cash-flow durability across cycles. Balance-sheet flexibility matters because cycle drawdowns can persist longer than consensus expects.

8. Scenario Grid

Scenario Cycle Assumption HBM Outcome Valuation Implication
Bull DRAM discipline holds longer than expected. High shipment growth with stable premium margins. Higher through-cycle EPS and slower multiple compression.
Base Normal cycle softening with manageable corrections. Solid growth, moderate ASP normalization. Mid-cycle earnings support valuation floor.
Bear Utilization increases into weaker demand. Price pressure offsets volume gains. EPS reset and lower multiple tolerance.

9. Monitoring Checklist

  • Bit shipment growth and blended ASP progression by segment.
  • HBM yield/qualification updates from both supplier and customer commentary.
  • Capex and inventory guidance versus historical cycle behavior.
  • Gross margin trajectory relative to cycle phase expectations.

10. Risks and Notes

Primary risks include faster-than-expected pricing normalization, weaker AI infrastructure demand conversion, and execution slippage in advanced memory programs. This note should be used with the interactive model to test assumption sensitivity rather than as a static valuation statement.

Document intent: independent research context for model users. Not investment advice.

Model Status: Beta coverage. Inputs are updated continuously as company disclosures and memory market data evolve.

Model Appendix

Interactive Segment Valuation

Edit DRAM, HBM, and NAND assumptions to test how earnings mix changes MU implied value.

💾 DRAM

Quarter Shipments (Eb)
(Exabit)
ASP / Gb
($)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
Q1-25 0 0
Q2-25 0 0
Q3-25 0 0
Q4-25 0 0
Q1-26 0 0
Q2-26 0 0
Q3-26 0 0
Q4-26 0 0
Q1-27 0 0
Q2-27 0 0
Q3-27 0 0
Q4-27 0 0
Q1-28 0 0
Q2-28 0 0
Q3-28 0 0
Q4-28 0 0
Q1-29 0 0
Q2-29 0 0
Q3-29 0 0
Q4-29 0 0
Q1-30 0 0
Q2-30 0 0
Q3-30 0 0
Q4-30 0 0
Year Total Shipments Avg ASP
($/Gb)
Avg Margin Revenue ($M) Gross Profit ($M)

🚀 HBM

Quarter Shipments (Eb)
(Exabit)
ASP / Gb
($)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
Q1-25 0 0
Q2-25 0 0
Q3-25 0 0
Q4-25 0 0
Q1-26 0 0
Q2-26 0 0
Q3-26 0 0
Q4-26 0 0
Q1-27 0 0
Q2-27 0 0
Q3-27 0 0
Q4-27 0 0
Q1-28 0 0
Q2-28 0 0
Q3-28 0 0
Q4-28 0 0
Q1-29 0 0
Q2-29 0 0
Q3-29 0 0
Q4-29 0 0
Q1-30 0 0
Q2-30 0 0
Q3-30 0 0
Q4-30 0 0
Year Total Shipments Avg ASP
($/Gb)
Avg Margin Revenue ($M) Gross Profit ($M)

📱 NAND

Quarter Shipments (Eb)
(Exabit)
ASP / Gb
($)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
Q1-25 0 0
Q2-25 0 0
Q3-25 0 0
Q4-25 0 0
Q1-26 0 0
Q2-26 0 0
Q3-26 0 0
Q4-26 0 0
Q1-27 0 0
Q2-27 0 0
Q3-27 0 0
Q4-27 0 0
Q1-28 0 0
Q2-28 0 0
Q3-28 0 0
Q4-28 0 0
Q1-29 0 0
Q2-29 0 0
Q3-29 0 0
Q4-29 0 0
Q1-30 0 0
Q2-30 0 0
Q3-30 0 0
Q4-30 0 0
Year Total Shipments Avg ASP
($/Gb)
Avg Margin Revenue ($M) Gross Profit ($M)

📊 Consolidated Results

Quarter Revenue
($M)
Gross Profit
($M)
OPEX
(% of Rev)
Tax Rate
(%)
Net Income
($M)
EPS (Annualized)
($)
Target PER Share Price
($)
Q1-25 0 0 0 0 0
Q2-25 0 0 0 0 0
Q3-25 0 0 0 0 0
Q4-25 0 0 0 0 0
Q1-26 0 0 0 0 0
Q2-26 0 0 0 0 0
Q3-26 0 0 0 0 0
Q4-26 0 0 0 0 0
Q1-27 0 0 0 0 0
Q2-27 0 0 0 0 0
Q3-27 0 0 0 0 0
Q4-27 0 0 0 0 0
Q1-28 0 0 0 0 0
Q2-28 0 0 0 0 0
Q3-28 0 0 0 0 0
Q4-28 0 0 0 0 0
Q1-29 0 0 0 0 0
Q2-29 0 0 0 0 0
Q3-29 0 0 0 0 0
Q4-29 0 0 0 0 0
Q1-30 0 0 0 0 0
Q2-30 0 0 0 0 0
Q3-30 0 0 0 0 0
Q4-30 0 0 0 0 0
Year Revenue Gross Profit OPEX % Tax Rate Net Income EPS (Annual) Avg PER Share Price
2025 0 0 0% 0% 0 0 0 0
2026 0 0 0% 0% 0 0 0 0
2027 0 0 0% 0% 0 0 0 0
2028 0 0 0% 0% 0 0 0 0
2029 0 0 0% 0% 0 0 0 0
2030 0 0 0% 0% 0 0 0 0

AI CHATBOT

Micron AI Assistant

Ask about Micron business, valuation assumptions, and scenario risk.