investorscraft@gmail.com

Intrinsic Value of KLA Corporation (KLAC)

Previous Close$924.58
Intrinsic Value
Upside potential
Previous Close
$924.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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