As of 2024-12-12, the Intrinsic Value of KLA Corp (KLAC) is
440.14 USD. This KLAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 648.84 USD, the upside of KLA Corp is
-32.20%.
The range of the Intrinsic Value is 320.29 - 705.39 USD
440.14 USD
Intrinsic Value
KLAC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
320.29 - 705.39 |
440.14 |
-32.2% |
| DCF (Growth 10y) |
405.66 - 849.17 |
545.17 |
-16.0% |
| DCF (EBITDA 5y) |
477.12 - 733.22 |
596.82 |
-8.0% |
| DCF (EBITDA 10y) |
525.90 - 848.74 |
669.60 |
3.2% |
| Fair Value |
521.60 - 521.60 |
521.60 |
-19.61% |
| P/E |
547.32 - 801.39 |
649.73 |
0.1% |
| EV/EBITDA |
441.19 - 686.48 |
572.40 |
-11.8% |
| EPV |
185.58 - 262.44 |
224.01 |
-65.5% |
| DDM - Stable |
152.42 - 423.94 |
288.18 |
-55.6% |
| DDM - Multi |
265.06 - 569.93 |
361.52 |
-44.3% |
KLAC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
86,788.84 |
| Beta |
2.46 |
| Outstanding shares (mil) |
133.76 |
| Enterprise Value (mil) |
91,442.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.45% |
| Cost of Debt |
4.37% |
| WACC |
10.91% |