Previous Close | $924.58 |
Intrinsic Value | $1,128.07 |
Upside potential | +22% |
Data is not available at this time.
KLA Corporation operates as a leading provider of process control and yield management solutions for the semiconductor and related industries. The company specializes in advanced inspection, metrology, and data analytics systems that enable chip manufacturers to enhance production efficiency and reduce defects. KLA’s technology is critical for semiconductor fabrication, serving foundries, memory makers, and integrated device manufacturers globally. Its market position is reinforced by deep expertise in defect detection and process optimization, making it a key enabler of next-generation semiconductor nodes. The company’s revenue model is driven by equipment sales, recurring service contracts, and software solutions, ensuring stable cash flows. KLA maintains a competitive edge through continuous R&D investment, securing its role as an indispensable partner in the semiconductor supply chain. Its dominance in process control systems positions it favorably amid rising demand for advanced chips in AI, 5G, and IoT applications.
KLA reported $9.81 billion in revenue for FY 2024, with net income reaching $2.76 billion, reflecting strong profitability. Diluted EPS stood at $20.28, supported by robust operating cash flow of $3.31 billion. Capital expenditures were $277 million, indicating disciplined investment relative to cash generation. The company’s high-margin service and software segments contribute to sustained profitability, with efficient cost management evident in its operating leverage.
KLA demonstrates strong earnings power, with net income margins exceeding 28%. The company’s capital efficiency is underscored by its ability to generate substantial free cash flow, which supports reinvestment and shareholder returns. Its asset-light model, combined with recurring service revenue, enhances stability and reduces cyclical volatility compared to pure-play semiconductor equipment peers.
KLA maintains a solid balance sheet with $1.98 billion in cash and equivalents, offset by $6.82 billion in total debt. The company’s leverage is manageable given its strong cash flow generation. Liquidity remains healthy, with ample capacity to fund growth initiatives, dividends, and share repurchases without compromising financial flexibility.
KLA has consistently grown revenue and earnings, benefiting from secular demand for semiconductor advancements. The company returned value to shareholders via a $5.71 per share dividend, reflecting a commitment to balanced capital allocation. Future growth is expected to be driven by expansion in advanced packaging and heterogeneous integration markets, alongside sustained demand for process control solutions.
KLA trades at a premium valuation, reflecting its leadership in semiconductor process control and resilient earnings profile. Market expectations are high, with investors pricing in sustained growth from AI-driven semiconductor demand and increasing complexity in chip manufacturing. The stock’s multiple aligns with its defensive qualities and recurring revenue streams.
KLA’s strategic advantages include its technological leadership, entrenched customer relationships, and high switching costs for its systems. The outlook remains positive, supported by long-term industry tailwinds and the company’s ability to innovate. Risks include cyclicality in semiconductor capex, but KLA’s diversified exposure and service revenue provide a buffer against downturns.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |