investorscraft@gmail.com

Intrinsic ValueLam Research Corporation (LRCX)

Previous Close$160.52
Intrinsic Value
Upside potential
Previous Close
$160.52

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 global supplier of wafer fabrication equipment and services to the semiconductor industry. The company specializes in designing, manufacturing, and servicing advanced systems used in the production of integrated circuits, with a focus on deposition, etch, and clean processes. Its revenue model is driven by equipment sales, recurring services, and customer support contracts, positioning it as a critical enabler of semiconductor manufacturing scalability and efficiency. Lam Research operates in a highly cyclical and capital-intensive sector, where technological leadership and customer relationships are paramount. The company holds a strong market position, particularly in etch and deposition technologies, which are essential for advanced node production. Its ability to innovate in response to industry shifts, such as the transition to 3D NAND and EUV lithography, reinforces its competitive edge. Lam Research serves top-tier foundries, memory manufacturers, and logic chipmakers, benefiting from long-term industry growth driven by AI, IoT, and 5G demand.

Revenue Profitability And Efficiency

Lam Research reported revenue of $14.91 billion for FY 2024, with net income of $3.83 billion, reflecting a robust margin profile. Diluted EPS stood at $2.90, supported by strong operational execution and cost discipline. Operating cash flow reached $4.65 billion, while capital expenditures were $397 million, indicating efficient capital deployment and high cash conversion. The company’s profitability metrics underscore its ability to navigate cyclical demand fluctuations.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its $3.83 billion net income, driven by high-margin equipment sales and services. Lam Research maintains capital efficiency with a disciplined approach to R&D and capex, ensuring sustained innovation without over-leveraging its balance sheet. Its ability to generate substantial operating cash flow ($4.65 billion) highlights strong free cash flow generation, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

Lam Research’s balance sheet remains solid, with $5.85 billion in cash and equivalents against $4.98 billion in total debt, reflecting a conservative leverage profile. The company’s liquidity position is robust, providing flexibility for strategic investments or acquisitions. Its financial health is further reinforced by consistent cash flow generation, ensuring resilience amid industry volatility.

Growth Trends And Dividend Policy

Lam Research benefits from secular growth trends in semiconductor demand, particularly in advanced logic and memory markets. The company has demonstrated a commitment to returning capital to shareholders, with a dividend per share of $0.78. While dividend yields remain modest, its focus on growth reinvestment aligns with long-term industry expansion, balancing shareholder returns with strategic priorities.

Valuation And Market Expectations

The company’s valuation reflects its leadership in semiconductor equipment and cyclical growth potential. Market expectations are anchored in its ability to capitalize on next-generation chipmaking technologies, with investor sentiment tied to industry capex cycles. Lam Research’s premium valuation is justified by its technological moat and consistent execution in a high-barrier sector.

Strategic Advantages And Outlook

Lam Research’s strategic advantages include its deep technical expertise, strong customer relationships, and innovation pipeline. The outlook remains positive, supported by sustained demand for semiconductor equipment and the company’s ability to address evolving industry challenges. Long-term growth will hinge on its capacity to maintain technological leadership and adapt to geopolitical and supply chain dynamics.

Sources

Company filings (10-K), investor presentations

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