As of 2024-12-13, the Intrinsic Value of Lam Research Corp (LRCX) is
60.08 USD. This LRCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.58 USD, the upside of Lam Research Corp is
-20.50%.
The range of the Intrinsic Value is 45.20 - 93.05 USD
60.08 USD
Intrinsic Value
LRCX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.20 - 93.05 |
60.08 |
-20.5% |
| DCF (Growth 10y) |
50.07 - 97.18 |
64.91 |
-14.1% |
| DCF (EBITDA 5y) |
68.08 - 91.33 |
81.03 |
7.2% |
| DCF (EBITDA 10y) |
67.45 - 96.81 |
82.27 |
8.9% |
| Fair Value |
48.53 - 48.53 |
48.53 |
-35.78% |
| P/E |
76.43 - 106.62 |
88.95 |
17.7% |
| EV/EBITDA |
59.91 - 81.05 |
69.14 |
-8.5% |
| EPV |
27.64 - 37.10 |
32.37 |
-57.2% |
| DDM - Stable |
21.95 - 61.46 |
41.71 |
-44.8% |
| DDM - Multi |
32.89 - 71.02 |
44.90 |
-40.6% |
LRCX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
97,247.27 |
| Beta |
2.38 |
| Outstanding shares (mil) |
1,286.68 |
| Enterprise Value (mil) |
96,163.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.34% |
| Cost of Debt |
4.25% |
| WACC |
10.97% |