← MU forward model

MU · Forward model · Automotive and Embedded · Bear case

What has to happen in Automotive and Embedded

Model as of

This page changes Automotive and Embedded inside the complete MU model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

MU forward model
Horizon
Consolidated fair value $253.31 all other verticals held in this portfolio case
Final-quarter revenue $4.29B 14% of company revenue
Explicit segment contribution $24.42B EBITDA less segment capex, before corporate items

The glut arrives early. Everyone's new capacity lands together in 2028, CXMT keeps taking the mainstream DRAM the incumbents walked away from, and the uncontracted book reprices hard. Note what this case does NOT do: it cannot break the floor prices in the take-or-pay agreements, so revenue still ends the horizon above fiscal 2026. It is the margin that goes.

Automotive and Embedded

Basis quarter$4.63B
Final quarter$4.29B
Implied CAGR−2%
Final revenue mix14%

Memory designed into cars, industrial equipment and robots. Small, slow and by far the most stable line Micron has — design wins last for years and prices move on contracts rather than on spot.

Last four quarters
2025 Q4 $1.43B Reported
2026 Q1 $1.72B Reported
2026 Q2 $2.71B Reported
2026 Q3 $4.63B Reported
Automotive DRAM and UFS NANDIndustrial and embedded memoryRobotaxi and ADAS platformsLong-lifecycle industrial supply
Sequential growth +8.0%/qtr decaying toward +1.5% 8% a quarter to start, carrying the same contract resets the other lines get, from a much smaller base.
Automotive and Embedded

Latest: $4.29B (2031Q3E)

Period Value
2025Q3 $1.13B
2025Q4 $1.43B
2026Q1 $1.72B
2026Q2 $2.71B
2026Q3 $4.63B
2026Q4E $4.88B
2027Q1E $5.06B
2027Q2E $5.18B
2027Q3E $5.26B
2027Q4E $5.30B
2028Q1E $5.30B
2028Q2E $5.28B
2028Q3E $5.24B
2028Q4E $5.19B
2029Q1E $5.13B
2029Q2E $5.05B
2029Q3E $4.98B
2029Q4E $4.89B
2030Q1E $4.81B
2030Q2E $4.72B
2030Q3E $4.64B
2030Q4E $4.55B
2031Q1E $4.46B
2031Q2E $4.38B
2031Q3E $4.29B

Assumptions & reasoning

  • The one line carried on a plain growth rate, and the only one where that is the honest choice: automotive memory is sold on multi-year design wins at contracted prices, so there is no meaningful bit-versus-price tension to model.
  • It has still quadrupled in four quarters, which means it is not as insulated from the spot market as the design-win story suggests. Terminal growth of 1% a quarter says the model does not believe that rate survives.
  • At 11% of revenue this line cannot decide the valuation. It is carried in full because it is a disclosed business unit, and because it is the only part of Micron that would still be growing in a downcycle.
  • Margins here glide down least — 79% to 45% — because contract pricing falls slower than spot in both directions. That is also why this unit's margin was the lowest of the four on the way up.
MU model map

Explore another vertical