LRCX
Lam Research Corp
Price:  
89.52 
USD
Volume:  
10,977,454.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LRCX Intrinsic Value

-13.40 %
Upside

What is the intrinsic value of LRCX?

As of 2025-06-16, the Intrinsic Value of Lam Research Corp (LRCX) is 77.52 USD. This LRCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.52 USD, the upside of Lam Research Corp is -13.40%.

The range of the Intrinsic Value is 53.47 - 149.88 USD

Is LRCX undervalued or overvalued?

Based on its market price of 89.52 USD and our intrinsic valuation, Lam Research Corp (LRCX) is overvalued by 13.40%.

89.52 USD
Stock Price
77.52 USD
Intrinsic Value
Intrinsic Value Details

LRCX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.47 - 149.88 77.52 -13.4%
DCF (Growth 10y) 61.16 - 161.26 86.40 -3.5%
DCF (EBITDA 5y) 63.90 - 87.85 75.98 -15.1%
DCF (EBITDA 10y) 69.16 - 102.14 84.60 -5.5%
Fair Value 56.06 - 56.06 56.06 -37.38%
P/E 88.35 - 121.64 100.52 12.3%
EV/EBITDA 57.09 - 73.06 64.31 -28.2%
EPV 30.65 - 44.47 37.56 -58.0%
DDM - Stable 29.31 - 110.67 69.99 -21.8%
DDM - Multi 41.09 - 119.52 61.02 -31.8%

LRCX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 114,506.82
Beta 1.97
Outstanding shares (mil) 1,279.12
Enterprise Value (mil) 113,540.45
Market risk premium 4.60%
Cost of Equity 9.83%
Cost of Debt 4.25%
WACC 9.58%