← All companies ← SMC Manual SMCIP → ← RDCM Technology Hardware SMCIP →
SMCI, Super Micro Computer Inc.
We are a Silicon Valley-based provider of total IT solutions which address demanding workloads from the enterprise and cloud to the intelligent edge.
We deliver rack-scale solutions optimized for various workloads, including artificial intelligence ("AI") and high-performance computing ("HPC"), where acceleration is critical.
Our Total IT Solutions encompass complete servers, storage systems, modular blade servers, workstations, full-rack scale solutions, networking devices, server sub-systems and server management.
The business
What it sells, where the money comes from, the kind of company it is.
Next report By 8/28 · the annual report (10-K) for the fiscal year ended late June · due within 60 days of period end · has filed ~59 days after · the wire records it on arrival
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What moves the needle
- Gross margin has run about 15% and operating margin about 4.3% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. On a spread this thin the operating result swings hard on small moves in cost or volume — it has ranged from 2.6% to 11% over the years, so the cost line is where the needle moves. Inventory runs near 25% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. On its own account, the filing leans hardest on supplier & input dependence, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has sat near the cost of capital (median 12%). Owner earnings, the cash-based check, have been thin too. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →41% of revenue comes from outside the United States.
- United States59%$13.1B
- Asia25%$5.5B
- Europe12%$2.7B
- Other3%$698M
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $2.2B | $2.5B | $3.4B | $3.5B | $3.3B | $3.6B | $5.2B | $7.1B | $15.0B | $22.0B | $33.7B | RevenueRevenue |
| $331M | $350M | $430M | $496M | $526M | $535M | $800M | $1.3B | $2.1B | $2.4B | $2.8B | Gross profitGross prof. |
| 15% | 14% | 13% | 14% | 16% | 15% | 15% | 18% | 14% | 11% | 8% | Gross marginGross mgn |
| 4% | 4% | 5% | 6% | 7% | 5% | 4% | 3% | 3% | 2% | 2% | SG&A / revenueSG&A/rev |
| 6% | 6% | 5% | 5% | 7% | 6% | 5% | 4% | 3% | 3% | 2% | R&D / revenueR&D/rev |
| $107M | $95M | $95M | $97M | $86M | $124M | $335M | $761M | $1.2B | $1.3B | $1.5B | Operating incomeOp. inc. |
| 4.8% | 3.8% | 2.8% | 2.8% | 2.6% | 3.5% | 6.5% | 10.7% | 8.1% | 5.7% | 4.5% | Operating marginOp. mgn |
| $107M | $92M | $88M | $90M | $85M | $119M | $337M | $754M | $1.2B | $1.2B | — | Pretax incomePretax |
| $72M | $67M | $46M | $72M | $84M | $112M | $285M | $640M | $1.2B | $1.0B | $1.2B | Net incomeNet inc. |
| 33% | 27% | 44% | 17% | 3% | 6% | 16% | 15% | 5% | 13% | 19% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $108M | ($96M) | $84M | $263M | ($30M) | $123M | ($441M) | $664M | ($2.5B) | $1.7B | ($6.7B) | Operating cash flowOp. cash |
| $13M | $16M | $22M | $24M | $28M | $28M | $25M | $27M | $30M | $41M | $50M | DepreciationDeprec. |
| $6M | ($199M) | ($8M) | $145M | ($163M) | ($46M) | ($784M) | ($58M) | ($3.9B) | $255M | ($8.4B) | Working capital & otherWC & other |
| $34M | $29M | $25M | $25M | $44M | $58M | $45M | $37M | $124M | $127M | $156M | CapexCapex |
| 1.5% | 1.2% | 0.7% | 0.7% | 1.3% | 1.6% | 0.9% | 0.5% | 0.8% | 0.6% | 0.5% | Capex / revenueCapex/rev |
| $95M | ($113M) | $60M | $238M | ($59M) | $95M | ($466M) | $637M | ($2.5B) | $1.6B | ($6.7B) | Owner earningsOwner earn. |
| 4.3% | −4.5% | 1.8% | 6.8% | −1.8% | 2.7% | −9.0% | 8.9% | −16.8% | 7.4% | −20.0% | Owner earnings marginOE mgn |
| $74M | ($126M) | $60M | $238M | ($75M) | $65M | ($486M) | $627M | ($2.6B) | $1.5B | ($6.8B) | Free cash flowFCF |
| 3.3% | −5.1% | 1.8% | 6.8% | −2.2% | 1.8% | −9.4% | 8.8% | −17.4% | 7.0% | −20.3% | Free cash flow marginFCF mgn |
| — | — | — | — | — | $0 | $0 | $2M | $296K | $0 | $0 | AcquisitionsAcquis. |
| $0 | $18M | $0 | $0 | — | — | — | — | — | — | — | BuybacksBuybacks |
| ($35M) | ($29M) | ($26M) | ($25M) | ($44M) | ($58M) | ($46M) | ($39M) | ($194M) | ($183M) | — | Investing cash flowInv. cash |
| $13M | $58M | ($51M) | ($96M) | $24M | ($44M) | $523M | ($448M) | $3.9B | $2.0B | — | Financing cash flowFin. cash |
| ($61K) | ($45K) | ($6K) | ($119K) | $376K | $560K | ($678K) | ($3M) | ($2M) | $2M | — | Exchange-rate effectFX |
| $86M | ($68M) | $8M | $142M | ($50M) | $21M | $35M | $172M | $1.2B | $3.5B | — | Change in cashΔ cash |
| 12% | 8% | 7% | 11% | 9% | 12% | 16% | 36% | 21% | 19% | 11% | ROICROIC |
| 10% | 9% | 5% | 8% | 8% | 10% | 20% | 32% | 21% | 17% | 16% | Return on equityROE |
| 10% | 9% | 5% | 8% | 8% | 10% | 20% | 32% | 21% | 17% | 16% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $179M | $111M | $115M | $248M | $211M | $232M | $267M | $440M | $1.7B | $5.2B | $1.3B | Cash & investmentsCash+inv |
| $175M | $324M | $451M | $394M | $404M | $464M | $835M | $1.1B | $2.7B | $2.2B | $8.4B | ReceivablesReceiv. |
| $517M | $737M | $853M | $670M | $851M | $1.0B | $1.5B | $1.4B | $4.3B | $4.7B | $11.1B | InventoryInvent. |
| $267M | $397M | $527M | $360M | $418M | $612M | $655M | $777M | $1.5B | $1.3B | $3.7B | Accounts payablePayables |
| $424M | $664M | $777M | $703M | $838M | $892M | $1.7B | $1.8B | $5.6B | $5.6B | $15.8B | Operating working capitalOper. WC |
| $954M | $1.3B | $1.5B | $1.4B | $1.6B | $1.9B | $2.8B | $3.2B | $8.9B | $12.3B | $21.6B | Current assetsCur. assets |
| $410M | $673M | $812M | $606M | $708M | $969M | $1.5B | $1.4B | $2.3B | $2.3B | $8.1B | Current liabilitiesCur. liab. |
| 2.3× | 1.9× | 1.9× | 2.3× | 2.3× | 1.9× | 1.9× | 2.3× | 3.8× | 5.2× | 2.7× | Current ratioCurr. ratio |
| $188M | $196M | $197M | $207M | $234M | $275M | $286M | $290M | $414M | $504M | — | Net PP&ENet PP&E |
| $1.2B | $1.5B | $1.8B | $1.7B | $1.9B | $2.2B | $3.2B | $3.7B | $9.8B | $14.0B | $23.5B | Total assetsAssets |
| $94M | $162M | — | $24M | $29M | $98M | $597M | $290M | $1.7B | $4.6B | $4.7B | Total debtDebt |
| ($85M) | $51M | — | ($225M) | ($181M) | ($134M) | $329M | ($150M) | $28M | ($525M) | $3.4B | Net debt / (cash)Net debt |
| 67.4× | 41.3× | 16.5× | 14.5× | 38.3× | 49.9× | 52.3× | 72.6× | 62.6× | 21.0× | 11.0× | Interest coverageInt. cov. |
| $495M | $741M | $926M | $741M | $853M | $1.1B | $1.8B | $1.7B | $4.4B | $7.7B | — | Total liabilitiesTotal liab. |
| $184K | $170K | $157K | $161K | $167K | $173K | $172K | $165K | $164K | $178K | — | Noncontrolling interestsNCI |
| $696M | $774M | $843M | $941M | $1.1B | $1.1B | $1.4B | $2.0B | $5.4B | $6.3B | $7.6B | Shareholders’ equityEquity |
| 0.8% | 0.8% | 0.7% | 0.6% | 0.6% | 0.8% | 0.6% | 0.8% | 1.5% | 1.4% | 1.2% | Stock comp / revenueSBC/rev |
| Per share | |||||||||||
| 518M | 517M | 522M | 517M | 528M | 535M | 536M | 560M | 602M | 628M | 674M | Shares out (diluted)Shares |
| $4.29 | $4.81 | $6.44 | $6.77 | $6.32 | $6.65 | $9.69 | $12.73 | $24.89 | $34.96 | $50.03 | Revenue / shareRev/sh |
| $0.14 | $0.13 | $0.09 | $0.14 | $0.16 | $0.21 | $0.53 | $1.14 | $1.91 | $1.67 | $1.85 | EPS (diluted)EPS |
| $0.18 | $-0.22 | $0.11 | $0.46 | $-0.11 | $0.18 | $-0.87 | $1.14 | $-4.18 | $2.58 | $-10.01 | Owner earnings / shareOE/sh |
| $0.14 | $-0.24 | $0.11 | $0.46 | $-0.14 | $0.12 | $-0.91 | $1.12 | $-4.33 | $2.44 | $-10.17 | Free cash flow / shareFCF/sh |
| $0.07 | $0.06 | $0.05 | $0.05 | $0.08 | $0.11 | $0.08 | $0.07 | $0.21 | $0.20 | $0.23 | Cap. spending / shareCapex/sh |
| $1.34 | $1.50 | $1.62 | $1.82 | $2.02 | $2.05 | $2.66 | $3.52 | $9.00 | $10.03 | $11.25 | Book value / shareBVPS |
Share counts before 2022 are restated ×10 for a stock split, so per-share figures sit on one basis.
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +26.2%/yr | +40.8%/yr |
| Owner earnings / share | +34.2%/yr | — |
| EPS | +31.8%/yr | +59.9%/yr |
| Capital spending / share | +13.3%/yr | +19.3%/yr |
| Book value / share | +25.0%/yr | +37.8%/yr |
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business earned $1.6B of owner earnings, the operating cash left after the $41M it takes just to hold its position. It put $86M more into growth; free cash flow, after that spending, was $1.5B.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | $1.0B | $1.2B | $640M | $285M | $112M |
| Depreciation & amortizationnon-cash charge added back | +$41M | +$30M | +$27M | +$25M | +$28M |
| Stock-based compensationreal costnon-cash, but a real cost | +$314M | +$232M | +$54M | +$33M | +$29M |
| Working capital & othertiming of cash in and out, other non-cash items | +$255M | −$3.9B | −$58M | −$784M | −$46M |
| Cash from operations | $1.7B | ($2.5B) | $664M | ($441M) | $123M |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$41M | −$30M | −$27M | −$25M | −$28M |
| Owner earnings | $1.6B | ($2.5B) | $637M | ($466M) | $95M |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −$86M | −$94M | −$10M | −$20M | −$30M |
| Free cash flow | $1.5B | ($2.6B) | $627M | ($486M) | $65M |
| Owner-earnings marginowner earnings ÷ revenue | 7% | -17% | 9% | -9% | 3% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $41M, roughly its depreciation, the rate its assets wear out). The other $86M of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $314M), owner earnings is nearer $1.3B.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? 21.0×ComfortableOperating income $1.3B ÷ interest expense $60M
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- Net cashCash $5.2B − debt $4.6B
What this means
Cash and short-term investments exceed every dollar of debt by $525M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Long (60+ days)DSO 37 + DIO 87 − DPO 24 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- Solid through the cycle10-yr median, range 7%–36%; 19% latest = NOPAT $1.1B ÷ invested capital $5.8BIndustry peers: median 6%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 19% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Thin through the cycle10-yr median margin, range -17%–9%; latest $1.6B = operating cash $1.7B − maintenance capex $41MIndustry peers: median 6%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 7% of revenue this year, a 2% median across 10 years. Treating stock comp as the real expense it is (less $314M of SBC) leaves $1.3B.
- Cash-backedCash from ops $1.7B ÷ net income $1.0B
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Not enough data
What this means
The filing data didn't include the inputs for this check.
- Investing or harvesting? 3.10×ExpandingCapex $127M ÷ depreciation $41M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
The promise and the pay packet
- How much of next year is already sold? 2%Most of next year still has to be soldContracted and not yet earned $731M, of which the filing expects 50% within twelve months = $366M against revenue of $22.0B
What this means
Remaining performance obligations are revenue the customer has committed to and the company has not yet earned — the nearest thing a software business has to an insurer's float. The headline total is a duration figure and can mislead badly on its own, because a contract signed for seven years counts the same as one signed for one. What matters is the part the filing itself expects to recognise within twelve months, shown here against a year of revenue. Where a company does not tag that band, both figures are withheld rather than shown half-told.
- Sells itselfSelling and marketing $273M ÷ revenue $22.0B
What this means
Sales and marketing as a share of revenue, kept apart from administrative overhead because it answers a different question: how much a business must spend to win the next customer. A company whose product pulls customers in spends little here and keeps the difference; one that must buy its growth is running to stand still, and the spending has to keep rising for revenue to keep rising. Read it beside the growth rate, not alone.
- Is the buyback buying ownership, or mopping up? 1.4%Stock pay, share count unreadStock compensation $314M (fiscal 2025), 1.4% of revenue · no repurchases · the share count is not comparable across these years (a split or a first listing sits in the record), so the drift is withheld
What this means
Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.
Graham’s defensive tests · 5 of 5 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size PassRevenue ≥ $2B · $22.0B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 5.25×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · $4.6B vs $10.0B WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability PassA profit every year (10-yr record) · no losses
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record —Uninterrupted dividends · no dividend line tagged in the data
What this means
An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.
- Earnings growth PassEarnings +33% over the record · +1435%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.57/share (latest year $1.74), the averaged base the calculator's gate runs on, and book value is $10.48/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 10 of 10
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Return on capital ≥ 15% 4 of 9 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 4% → 8% (3-yr avg ends)
In the filing’s words The filing ties gains to its own pricing, but names price competition too — pricing power that is real yet contested, not unopposed. The margin shows who is winning.
What this means
Through the cycle the operating margin widened — about 4% early to 8% lately, median 4% — pricing power intact or improving.
- Reinvestment, incremental ROIC 25%
What this means
Every extra dollar the business reinvested came back at a high incremental return — the lens GBM read for a moat that reinvests rather than merely harvests. The record and the 10-K are where you check whether the rate holds.
- Worst year 2020 · 2.6% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
All figures as filed; the source filing is linked above.
Current Position
as of the latest quarter, Mar 31, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$1.3B
- Receivables$8.4B
- Inventory$11.1B
- Other current assets$761M
- Debt due within a year$48M
- Accounts payable$3.7B
- Other current liabilities$4.4B
From the company's latest filing.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Mr. Liang | $18.1M | $20.5M | $95M |
| 2022 | Mr. Liang | $1 | $3.7M | ($466M) |
| 2023 | Mr. Liang | $1 | $92.1M | $637M |
| 2024 | Mr. Liang | $28.1M | $409.4M | ($2.5B) |
| 2025 | Mr. Liang | $442 | −$190.3M | $1.6B |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Insider ownership16.1%
The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.
- Stock-based compensation$314M
The slice of the business handed to employees in shares in fiscal 2025, 1.4% of revenue, equal to 25.1% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
Peers, Technology Hardware
The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record |
|---|---|---|---|---|---|
| DELLDell Technologies Inc. | $113.5B | 23% | 4.4% | 18% | 7% |
| HPQHP Inc. | $55.3B | 19% | 6.6% | 64%4y | 6% |
| HPEHewlett Packard Enterprise Company | $34.3B | 56%3y | 4.2% | 3% | 5% |
| SMCISuper Micro Computer Inc. | $22.0B | 15% | 4.3% | 12% | 2% |
| WDCWestern Digital Corporation | $9.5B | 28% | 7.2% | 6% | 4% |
| PANWPalo Alto Networks Inc. | $9.2B | 72% | -4.0% | -10% | 38% |
| STXSeagate Technology Holdings PLC | $9.1B | 28% | 13.2% | 29% | 11% |
| SNDKSandisk Corporation | $7.4B | 16% | -18.7% | -11% | -7% |
| Group median | — | 25% | 4.4% | 9% | 5% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Super Micro Computer Inc. has delivered.
Super Micro Computer Inc.’s latest year shows negative owner earnings, below the record’s own through-cycle owner earnings. So the tool opens on the through-cycle base, the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.
Through the cycle, Super Micro Computer Inc. earns about $487M on its 2.2% median owner-earnings margin. This year’s 7.4% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.
—
9.0% = the 4.68% 10-year Treasury (Jul 30, 2026) + 4.32 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.68%, as of Jul 30, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Free cash flow ($6.8B) on 601M shares outstanding, per the 10-Q cover, as of 2026-04-30; net debt $3.4B. The if-converted diluted count is 674M, 12% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($156M) runs well above depreciation ($50M), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about ($6.7B), the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← SMC its page in the Manual SMCIP →
Industry order: ← RDCM the Technology Hardware chapter SMCIP →