{"schema":"signal-ledger.valuation.v2","generatedAt":"2026-09-14T00:35:36.079Z","pipeline":[{"id":"quote","status":"completed","detail":"Nasdaq Quote API · provider timestamp"},{"id":"metadata","status":"completed","detail":"SEC issuer directory · CIK 0000002488"},{"id":"financials","status":"completed","detail":"SEC Company Facts · latest annual filing 2026-02-04"},{"id":"classification","status":"completed","detail":"ai semiconductor"},{"id":"forecast","status":"completed","detail":"Historical growth, cash conversion and family normalization"},{"id":"models","status":"completed","detail":"Each eligible model runs independently"},{"id":"monte_carlo","status":"completed","detail":"25,000 deterministic probability paths"},{"id":"ensemble","status":"completed","detail":"Successful model weights re-normalized"},{"id":"rating","status":"completed","detail":"Risk-adjusted rating calculated"}],"ticker":"AMD","status":"provisional","classification":{"ticker":"AMD","companyName":"Advanced Micro Devices","sector":"Semiconductors","businessModel":"Fabless compute and accelerator semiconductor","growthStage":"Structural growth","profitability":"Profitable","capitalIntensity":"Medium","valuationDrivers":["Data Center revenue","AI accelerator adoption","gross margin","FCF conversion"],"modelFamily":"ai_semiconductor","rationale":"AI and data-center growth dominate near-term value, but cash conversion and the terminal multiple remain binding."},"currentPrice":{"value":516.13,"asOf":"Sep 10, 2026","source":"Nasdaq Quote API · provider timestamp"},"aiBaseline":{"assumptions":{"cashFlows":[11.169436131276068,14.452303043703775,17.32240306488283,19.768304646569415,21.843758732319287,23.624930524606974],"normalizedCashFlows":[11.169436131276068,14.452303043703775,17.32240306488283,19.768304646569415,21.843758732319287,23.624930524606974],"dilutedSharesB":1.636,"netCashB":13.11,"wacc":0.105,"terminalGrowth":0.035,"forwardRevenueB":42.799653912366,"forwardFcfB":9.40392925148708,"forwardEps":3.274015370094709,"forwardPe":29.157359926867784,"evFcfMultiple":21.245702443280976,"evSalesMultiple":4.66810042632225,"fcfMargin":0.2197197498545666,"bookValuePerShare":41.090464547677264,"tangibleBookValuePerShare":15.96515892420538,"returnOnEquity":0.06448589789360942,"costOfEquity":0.105,"residualGrowth":0.035,"priceToTangibleBook":0.6},"sourcePosture":"reported_internal_forecast","inputSources":{"cashFlows":{"kind":"internal_forecast","label":"Forecast from SEC-reported revenue, operating cash flow and capital expenditure history","asOf":"2026-02-04","url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000002488.json"},"normalizedCashFlows":{"kind":"internal_forecast","label":"Forecast from SEC-reported revenue, operating cash flow and capital expenditure history","asOf":"2026-02-04","url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000002488.json"},"forwardRevenueB":{"kind":"internal_forecast","label":"Historical-growth forecast with sector mean reversion","asOf":"2026-02-04","url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000002488.json"},"forwardFcfB":{"kind":"internal_forecast","label":"Revenue forecast multiplied by normalized FCF margin","asOf":"2026-02-04","url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000002488.json"},"forwardEps":{"kind":"internal_forecast","label":"SEC-reported net margin applied to forecast revenue","asOf":"2026-02-04","url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000002488.json"},"netCashB":{"kind":"reported","label":"Latest SEC-reported cash, investments and debt","asOf":"2026-02-04","url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000002488.json"},"dilutedSharesB":{"kind":"reported","label":"Latest SEC-reported diluted or outstanding shares","asOf":"2026-02-04","url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000002488.json"},"wacc":{"kind":"derived","label":"Model-family discount-rate policy"},"terminalGrowth":{"kind":"derived","label":"Model-family long-run growth policy"},"forwardPe":{"kind":"derived","label":"Growth-adjusted multiple within family guardrails"},"evFcfMultiple":{"kind":"derived","label":"Growth-adjusted EV/FCF guardrail"},"evSalesMultiple":{"kind":"derived","label":"Cash-margin-consistent EV/Sales guardrail"}}},"signalLedgerThesis":{"adjustments":{"growthDelta":0,"marginDelta":0,"multipleDelta":0,"note":"No incremental Signal Ledger adjustment is applied to the AI baseline."},"adjustedAssumptions":{"cashFlows":[11.169436131276068,14.452303043703775,17.32240306488283,19.768304646569415,21.843758732319287,23.624930524606974],"normalizedCashFlows":[11.169436131276068,14.452303043703775,17.32240306488283,19.768304646569415,21.843758732319287,23.624930524606974],"dilutedSharesB":1.636,"netCashB":13.11,"wacc":0.105,"terminalGrowth":0.035,"forwardRevenueB":42.799653912366,"forwardFcfB":9.40392925148708,"forwardEps":3.274015370094709,"forwardPe":29.157359926867784,"evFcfMultiple":21.245702443280976,"evSalesMultiple":4.66810042632225,"fcfMargin":0.2197197498545666,"bookValuePerShare":41.090464547677264,"tangibleBookValuePerShare":15.96515892420538,"returnOnEquity":0.06448589789360942,"costOfEquity":0.105,"residualGrowth":0.035,"priceToTangibleBook":0.6}},"models":[{"model":"dcf","label":"FCFF DCF","role":"valuation","status":"calculated","value":170.70495713750935,"baseWeight":0.3,"confidence":0.56,"historicalReliability":0.72,"effectiveWeight":0.39445879314393045,"explanation":"Discounted FCFF plus net cash, divided by diluted shares.","missingInputs":[]},{"model":"forward_pe","label":"Forward P/E","role":"valuation","status":"calculated","value":95.46164455194867,"baseWeight":0.2,"confidence":0.54,"historicalReliability":0.75,"effectiveWeight":0.2641465132660249,"explanation":"Forward EPS multiplied by the justified forward earnings multiple.","missingInputs":[]},{"model":"ev_fcf","label":"EV / FCF","role":"valuation","status":"calculated","value":130.13635860315432,"baseWeight":0.18,"confidence":0.56,"historicalReliability":0.69,"effectiveWeight":0.22681380605775997,"explanation":"Forward FCF capitalized at an EV/FCF multiple, bridged to equity.","missingInputs":[]},{"model":"ev_sales","label":"EV / Sales","role":"valuation","status":"calculated","value":130.13635860315432,"baseWeight":0.12,"confidence":0.48,"historicalReliability":0.61,"effectiveWeight":0.11458088753228457,"explanation":"Forward revenue capitalized at an EV/Sales multiple, with profitability checked separately.","missingInputs":[]},{"model":"reverse_dcf","label":"Reverse DCF","role":"diagnostic","status":"calculated","value":null,"baseWeight":0,"confidence":0.52,"historicalReliability":0.74,"effectiveWeight":0,"explanation":"Diagnostic only: the implied growth path is not blended into fair value.","missingInputs":[],"diagnostics":{"impliedFcfCagr":0.5567637971090174,"terminalFcfB":84.8844136815404,"impliedRevenueB":386.330376480611}}],"ensemble":{"fairValue":136.9797942054342,"expectedReturn":-0.7346021463479468,"confidence":0.38721526179854426,"probabilityDistribution":{"p10":108.55896518193673,"p25":119.75333519570074,"p50":133.67627945551575,"p75":149.23482306151632,"p90":164.69121637149544},"scenarios":{"bear":108.55896518193673,"base":136.9797942054342,"bull":164.69121637149544}},"marketImpliedExpectations":{"headline":"How much durable accelerator growth and cash conversion is already capitalized?","impliedFcfCagr":0.5567637971090174,"terminalFcfB":84.8844136815404,"impliedRevenueB":386.330376480611,"impliedForwardPe":157.64434239203638},"rating":{"value":"SELL","riskAdjustedUpside":-0.28444916241589274,"rationale":"The selected price is materially above risk-adjusted fair value.","buyZone":110.17306838004468,"strongBuyZone":90.10394110100748},"investorRead":{"variantPath":"Revenue growth must track near 24% initially while normalized FCF margin approaches 22%.","downsideMechanism":"Growth or cash conversion below the disclosed baseline reduces both forecast cash flow and the justified multiple; leverage can amplify the equity impact.","evidenceGate":"Re-run after each 10-Q or 10-K and replace internal assumptions when verified guidance or comparable consensus becomes available.","evidenceMissing":["Live sell-side consensus and revision history","Company-specific management guidance normalization","Peer-regression and sector KPI pack"]},"engine":{"family":{"id":"ai_semiconductor","label":"AI Semiconductor / Structural Growth","models":[{"model":"dcf","baseWeight":0.3,"historicalReliability":0.72,"role":"valuation"},{"model":"forward_pe","baseWeight":0.2,"historicalReliability":0.75,"role":"valuation"},{"model":"ev_fcf","baseWeight":0.18,"historicalReliability":0.69,"role":"valuation"},{"model":"ev_sales","baseWeight":0.12,"historicalReliability":0.61,"role":"valuation"},{"model":"reverse_dcf","baseWeight":0,"historicalReliability":0.74,"role":"diagnostic"}],"uncertainty":0.24,"buyZoneDiscount":0.08,"strongBuyZoneDiscount":0.17,"primaryQuestion":"How much durable accelerator growth and cash conversion is already capitalized?"},"simulationCount":25000,"formula":"normalized weight = base model weight × model confidence × historical reliability","modelsCalculated":4,"valuationModelsRouted":4}}