MU · Forward model · Core Data Center
What has to happen in Core Data Center
Model as of
This page changes Core Data Center inside the complete MU model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.
Shares this vertical and portfolio case. Slider and horizon edits stay in your browser.
Core Data Center
Basis quarter$11.52B
Final quarter$17.27B
Implied CAGR+8%
Final revenue mix30%
Conventional server DRAM and enterprise storage — the memory that goes into everything in the rack that is not an accelerator. Revenue went from $1.5B to $11.5B in four quarters on almost no volume growth, which tells you exactly what it is: price.
Last four quarters
2025 Q4
$1.58B
Reported
2026 Q1
$2.38B
Reported
2026 Q2
$5.69B
Reported
2026 Q3
$11.52B
Reported
Server DDR5 RDIMMsEnterprise and data centre SSDs (G9 NAND, PCIe Gen6)High-capacity QLC storageNetworking and infrastructure memory
Units
3100/qtr
growing +7.0% per quarter
3,100 PB in the basis quarter, backed out of $11.5B at an assumed $3.72/GB. Not a disclosed figure.
Price per unit
$4M
drifting +10.5% per quarter
$3.72M per PB, roughly $3.72/GB — a record contract price for conventional server DRAM.
Core Data Center
Latest: $17.27B (2031Q3E)
| Period | Value |
|---|---|
| 2025Q3 | $1.53B |
| 2025Q4 | $1.58B |
| 2026Q1 | $2.38B |
| 2026Q2 | $5.69B |
| 2026Q3 | $11.52B |
| 2026Q4E | $13.62B |
| 2027Q1E | $15.29B |
| 2027Q2E | $16.55B |
| 2027Q3E | $17.49B |
| 2027Q4E | $18.18B |
| 2028Q1E | $18.69B |
| 2028Q2E | $19.07B |
| 2028Q3E | $19.36B |
| 2028Q4E | $19.60B |
| 2029Q1E | $19.79B |
| 2029Q2E | $19.96B |
| 2029Q3E | $20.11B |
| 2029Q4E | $20.26B |
| 2030Q1E | $20.39B |
| 2030Q2E | $20.52B |
| 2030Q3E | $20.64B |
| 2030Q4E | $20.77B |
| 2031Q1E | $19.54B |
| 2031Q2E | $18.37B |
| 2031Q3E | $17.27B |
Assumptions & reasoning
- This is the line that reverts hardest, and it is still the line that grew from $1.5B to $11.5B in four quarters without a new product cycle. Gross margin went from 38% to 87% over that stretch, which is the definition of a price spike, and the price of a commodity that has spiked has exactly one long-run direction.
- Bits times price, with price up 10.5% a quarter at first and gliding to -6%. Revenue peaks in fiscal 2028 around $17-18B a quarter and then declines. The old model had this line falling from the first projected quarter, which put the whole company ~30% below the street for fiscal 2027 — that was the error, and it was an artefact of a price drift that could not change sign.
- The volume ceiling is 9,800 PB a quarter, a little over three times today's implied output, and the line reaches it near the end of the horizon. Wafer capacity Micron redirects into HBM cannot also serve this line — the two compete for the same fabs, and this is the one that loses when HBM is short.
- The first projected quarter is $48.0B of company revenue against Micron's own $50.0B guide — still about 4% light. A quarterly step this large is mostly contract resets landing on a specific date, and a smooth glide cannot reproduce a step. The gap is stated rather than tuned away.
- Terminal margin is 50%, raised from 38%, because 38% sat below the floor Micron describes: gross margins on the banded agreements are expected to be 'well above our peak quarterly margins in any past cycle' EVEN AT FLOOR PRICING, and the pre-AI peak was about 61%. Only part of the book is contracted, which is why this does not go higher.