investorscraft@gmail.com

Intrinsic ValueLam Research Corporation (LAR.DE)

Previous Close74.96
Intrinsic Value
Upside potential
Previous Close
74.96

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

Lam Research Corporation is a leading player in the semiconductor equipment industry, specializing in the design, manufacture, and servicing of advanced wafer fabrication tools. The company’s product portfolio includes deposition, etch, clean, and metrology systems critical for producing integrated circuits. Its technologies, such as ALTUS for tungsten metallization and SABRE for copper interconnects, address key challenges in semiconductor manufacturing, positioning Lam Research as a vital enabler of next-generation chip production. The company serves a global clientele, with significant exposure to key semiconductor hubs like the U.S., China, Taiwan, and South Korea. Its strong market presence is reinforced by deep customer relationships and a reputation for innovation in high-precision semiconductor processing. Lam Research operates in a highly cyclical but growing industry, benefiting from secular trends like AI, 5G, and IoT, which drive demand for advanced semiconductor nodes. Its competitive edge lies in its ability to deliver cutting-edge solutions that improve yield, performance, and cost efficiency for chipmakers worldwide.

Revenue Profitability And Efficiency

Lam Research reported revenue of €14.91 billion in FY 2024, with net income reaching €3.83 billion, reflecting a robust net margin of approximately 25.7%. The company’s operating cash flow stood at €4.65 billion, underscoring strong cash generation capabilities. Capital expenditures of €396.7 million indicate disciplined reinvestment, supporting future growth while maintaining profitability. These metrics highlight efficient operations and a scalable business model in the capital-intensive semiconductor equipment sector.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €29 demonstrates significant earnings power, supported by high-margin product offerings and operational leverage. Lam Research’s ability to convert revenue into free cash flow (€4.25 billion after capex) reflects capital efficiency, enabling reinvestment in R&D and shareholder returns. Its strong profitability metrics are critical in navigating the cyclicality of the semiconductor equipment market.

Balance Sheet And Financial Health

Lam Research maintains a solid balance sheet with €5.85 billion in cash and equivalents, providing liquidity against €4.98 billion in total debt. The healthy cash position supports strategic flexibility, including potential M&A or share repurchases. The company’s financial health is further reinforced by its ability to generate consistent cash flows, ensuring stability even during industry downturns.

Growth Trends And Dividend Policy

The company benefits from long-term growth drivers in semiconductor demand, particularly in advanced logic and memory markets. Lam Research’s dividend of €0.82 per share reflects a conservative payout ratio, prioritizing reinvestment for growth while returning capital to shareholders. Its growth trajectory is tied to technological advancements and capacity expansions in the global semiconductor industry.

Valuation And Market Expectations

With a market cap of approximately €97.16 billion and a beta of 1.48, Lam Research is valued as a high-growth player in the semiconductor equipment sector. The market likely prices in continued demand for its advanced fabrication tools, though cyclical risks remain. Valuation multiples reflect expectations of sustained innovation and market leadership.

Strategic Advantages And Outlook

Lam Research’s strategic advantages include its technological leadership, diversified product portfolio, and strong customer relationships. The outlook remains positive, driven by secular growth in semiconductor demand, though macroeconomic and geopolitical risks could pose challenges. The company is well-positioned to capitalize on industry trends, supported by its R&D focus and financial strength.

Sources

Company filings, market data

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