investorscraft@gmail.com

Intrinsic ValueKLA Corporation (0JPO.L)

Previous Close£1,452.38
Intrinsic Value
Upside potential
Previous Close
£1,452.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KLA Corporation is a leading provider of process control and yield management solutions for the semiconductor and related electronics industries. The company operates through four segments, focusing on semiconductor process control, specialty semiconductor processes, PCB and display inspection, and component inspection. Its product portfolio includes wafer inspection, metrology, defect identification, and process management systems, which are critical for IC manufacturing and OEM production. KLA's solutions are integral to improving yield and efficiency in semiconductor fabrication, positioning it as a key enabler of advanced chip manufacturing. The company serves a global clientele, leveraging its technological expertise to maintain a strong competitive edge in a highly specialized and capital-intensive industry. KLA's market position is reinforced by its comprehensive suite of inspection and metrology tools, which are essential for next-generation semiconductor nodes and packaging technologies. The company's ability to innovate and adapt to evolving industry demands underscores its leadership in process control solutions, making it a trusted partner for semiconductor manufacturers worldwide.

Revenue Profitability And Efficiency

KLA Corporation reported revenue of $9.81 billion for the fiscal year ending June 2024, with net income reaching $2.76 billion, reflecting robust profitability. The company's diluted EPS stood at $20.28, demonstrating strong earnings performance. Operating cash flow was $3.31 billion, while capital expenditures were $277 million, indicating efficient cash generation and prudent investment in growth initiatives. These metrics highlight KLA's ability to maintain high margins and operational efficiency in a cyclical industry.

Earnings Power And Capital Efficiency

KLA's earnings power is evident in its substantial net income and operating cash flow, which underscore its ability to generate consistent returns. The company's capital efficiency is reflected in its disciplined approach to capital expenditures, ensuring optimal allocation of resources. With a market capitalization of $99.04 billion, KLA's financial performance aligns with its strategic focus on high-value semiconductor process control solutions.

Balance Sheet And Financial Health

KLA Corporation maintains a solid balance sheet, with $1.98 billion in cash and equivalents and $6.82 billion in total debt. The company's financial health is supported by its strong cash flow generation, which provides flexibility for debt management and strategic investments. Its liquidity position and manageable leverage ratios indicate a stable financial foundation, enabling continued growth and innovation.

Growth Trends And Dividend Policy

KLA has demonstrated consistent growth, driven by increasing demand for advanced semiconductor manufacturing solutions. The company's dividend policy, with a dividend per share of $6.75, reflects its commitment to returning value to shareholders while reinvesting in future growth. KLA's ability to navigate industry cycles and capitalize on technological advancements positions it well for sustained long-term growth.

Valuation And Market Expectations

With a market capitalization of $99.04 billion and a beta of 1.397, KLA Corporation is valued as a high-growth player in the semiconductor equipment sector. The company's valuation reflects market expectations for continued leadership in process control and yield management, supported by its innovative product portfolio and strong financial performance.

Strategic Advantages And Outlook

KLA's strategic advantages lie in its technological leadership, diversified product offerings, and deep industry expertise. The company is well-positioned to benefit from the ongoing expansion of semiconductor manufacturing capacity and the increasing complexity of chip designs. KLA's outlook remains positive, driven by its ability to deliver critical solutions that enhance production efficiency and yield for its global customer base.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount