investorscraft@gmail.com

Intrinsic ValueLam Research Corporation (0JT5.L)

Previous Close£238.64
Intrinsic Value
Upside potential
Previous Close
£238.64

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

Lam Research Corporation is a leading player in the semiconductor equipment industry, specializing in the design, manufacture, and servicing of advanced wafer fabrication equipment. The company’s product portfolio includes deposition, etch, clean, and metrology systems critical for producing integrated circuits. Its solutions, such as ALTUS for tungsten metallization and SABRE for copper interconnects, cater to high-performance logic and memory chip manufacturing. Lam Research operates in a highly competitive and cyclical sector dominated by technological innovation and capital intensity. The company maintains a strong market position, supported by its deep customer relationships with global semiconductor manufacturers and its ability to deliver cutting-edge solutions that enhance yield and efficiency. Its geographic diversification across the U.S., China, Taiwan, and other key markets mitigates regional demand fluctuations. Lam Research’s focus on R&D and strategic collaborations reinforces its leadership in enabling next-generation semiconductor nodes, positioning it as a critical enabler of the broader tech ecosystem.

Revenue Profitability And Efficiency

Lam Research reported revenue of $14.91 billion for FY 2024, with net income reaching $3.83 billion, reflecting robust profitability. The company’s diluted EPS stood at $2.90, supported by strong operational execution. Operating cash flow was $4.65 billion, while capital expenditures totaled $397 million, indicating disciplined capital allocation. These metrics underscore the company’s ability to convert sales into cash efficiently, even amid industry cyclicality.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income margin of approximately 25.7%, highlighting its ability to maintain profitability despite high R&D and operational costs. Lam Research’s capital efficiency is further demonstrated by its substantial operating cash flow, which funds growth initiatives and shareholder returns without excessive leverage. Its focus on high-margin products and services enhances returns on invested capital.

Balance Sheet And Financial Health

Lam Research maintains a solid balance sheet with $5.85 billion in cash and equivalents, providing liquidity to navigate market cycles. Total debt stands at $4.98 billion, resulting in a manageable leverage profile. The company’s strong cash position and healthy cash flow generation support its financial flexibility, enabling continued investment in innovation and strategic initiatives.

Growth Trends And Dividend Policy

Lam Research has demonstrated consistent growth, driven by demand for advanced semiconductor equipment. The company’s dividend policy is shareholder-friendly, with a dividend per share of $4.76, reflecting its commitment to returning capital. While the semiconductor industry is cyclical, Lam’s technological leadership positions it to capitalize on long-term trends like AI, 5G, and IoT-driven chip demand.

Valuation And Market Expectations

With a market capitalization of approximately $105.9 billion, Lam Research trades at a premium, reflecting its leadership in a critical industry. The beta of 1.653 indicates higher volatility relative to the market, typical for semiconductor stocks. Investors likely price in continued growth, supported by the company’s innovation pipeline and exposure to secular tech trends.

Strategic Advantages And Outlook

Lam Research’s strategic advantages include its technological expertise, strong customer relationships, and global footprint. The company is well-positioned to benefit from the semiconductor industry’s expansion, particularly in advanced nodes and memory applications. While macroeconomic and geopolitical risks persist, Lam’s focus on innovation and operational efficiency underpins a positive long-term outlook.

Sources

Company filings, market data

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