LRCX
Lam Research Corp
Price:  
971.26 
USD
Volume:  
993,284.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LRCX Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Lam Research Corp (LRCX) is 507.98 USD. This LRCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 971.26 USD, the upside of Lam Research Corp is %.

The range of the Intrinsic Value is 396.63 - 726.68 USD

971.26 USD
Stock Price
507.98 USD
Intrinsic Value
Intrinsic Value Details

LRCX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 396.63 - 726.68 507.98 -47.7%
DCF (Growth 10y) 441.46 - 760.70 550.40 -43.3%
DCF (EBITDA 5y) 713.69 - 938.80 848.89 -12.6%
DCF (EBITDA 10y) 683.28 - 949.38 827.55 -14.8%
Fair Value 464.62 - 464.62 464.62 -52.16%
P/E 923.82 - 1,149.76 1,035.80 6.6%
EV/EBITDA 654.36 - 969.55 813.81 -16.2%
EPV 277.27 - 350.64 313.96 -67.7%
DDM - Stable 198.13 - 493.82 345.98 -64.4%
DDM - Multi 293.45 - 554.96 382.56 -60.6%

LRCX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 126,982.53
Beta 1.86
Outstanding shares (mil) 130.74
Enterprise Value (mil) 126,293.75
Market risk premium 4.60%
Cost of Equity 11.39%
Cost of Debt 4.31%
WACC 11.11%