investorscraft@gmail.com

Intrinsic ValueKLA Corporation (KLA.DE)

Previous Close1,242.20
Intrinsic Value
Upside potential
Previous Close
1,242.20

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 operates as a critical enabler in the semiconductor and nano-electronics industries, providing advanced process control and yield management solutions. The company serves a diverse clientele, including wafer, IC, reticle, and disk manufacturers, with its inspection and metrology products categorized into specialized groups such as Chip and Wafer Manufacturing, Reticle Manufacturing, and Packaging Manufacturing. KLA’s offerings extend to high-growth sectors like compound semiconductors, power devices, and LEDs, reinforcing its role as a key technology partner in precision manufacturing. The company’s market position is bolstered by its comprehensive service and support ecosystem, including refurbished tools and K-T Services, which enhance customer retention and recurring revenue streams. As semiconductor complexity increases, KLA’s expertise in defect detection and process optimization positions it as an indispensable player in maintaining yield and efficiency for cutting-edge fabrication processes. Its global footprint and deep industry relationships further solidify its competitive edge in a highly specialized and capital-intensive market.

Revenue Profitability And Efficiency

KLA reported robust revenue of €9.81 billion for FY 2024, with net income reaching €2.76 billion, reflecting a strong margin profile. Diluted EPS stood at €20.28, underscoring efficient earnings generation. Operating cash flow of €3.31 billion highlights the company’s ability to convert sales into cash, while capital expenditures of €277 million indicate disciplined reinvestment. These metrics demonstrate KLA’s operational efficiency and profitability in a cyclical industry.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin of approximately 28%, driven by premium pricing for its specialized solutions. KLA’s capital efficiency is further supported by its ability to generate substantial operating cash flow relative to capital expenditures, enabling sustained R&D and strategic investments without compromising financial stability. This balance is critical in maintaining its technological leadership.

Balance Sheet And Financial Health

KLA maintains a solid balance sheet with €1.98 billion in cash and equivalents, providing liquidity against €6.82 billion in total debt. The debt level is manageable given the company’s strong cash flow generation and profitability. This financial health positions KLA to navigate industry volatility while funding growth initiatives and shareholder returns.

Growth Trends And Dividend Policy

KLA’s growth is tied to semiconductor industry expansion, with demand for advanced process control solutions driving top-line performance. The company’s dividend of €6.77 per share reflects a commitment to returning capital to shareholders, supported by its stable cash flow. Future growth will likely hinge on innovation in next-generation semiconductor technologies and expansion into adjacent markets.

Valuation And Market Expectations

With a market cap of €87.64 billion and a beta of 1.40, KLA is valued as a high-growth, high-risk player in the semiconductor equipment sector. Investors likely price in continued demand for its yield management solutions, though cyclicality remains a factor. The premium valuation reflects expectations of sustained technological leadership and market share retention.

Strategic Advantages And Outlook

KLA’s strategic advantages lie in its deep technical expertise, diversified product portfolio, and strong customer relationships. The outlook remains positive, supported by secular trends in semiconductor miniaturization and complexity. However, macroeconomic headwinds and supply chain risks could pose challenges. The company’s focus on R&D and service offerings positions it well for long-term resilience.

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