As of 2025-11-06, the Intrinsic Value of Lam Research Corp (LRCX) is 106.22 USD. This LRCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.05 USD, the upside of Lam Research Corp is -35.60%.
The range of the Intrinsic Value is 78.19 - 172.17 USD
Based on its market price of 165.05 USD and our intrinsic valuation, Lam Research Corp (LRCX) is overvalued by 35.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.19 - 172.17 | 106.22 | -35.6% |
| DCF (Growth 10y) | 100.52 - 214.80 | 134.91 | -18.3% |
| DCF (EBITDA 5y) | 116.04 - 152.80 | 129.18 | -21.7% |
| DCF (EBITDA 10y) | 135.09 - 192.54 | 156.90 | -4.9% |
| Fair Value | 105.23 - 105.23 | 105.23 | -36.24% |
| P/E | 154.55 - 178.08 | 165.66 | 0.4% |
| EV/EBITDA | 86.72 - 137.75 | 105.75 | -35.9% |
| EPV | 31.41 - 41.88 | 36.65 | -77.8% |
| DDM - Stable | 35.82 - 107.55 | 71.69 | -56.6% |
| DDM - Multi | 61.80 - 144.20 | 86.52 | -47.6% |
| Market Cap (mil) | 208,133.00 |
| Beta | 1.98 |
| Outstanding shares (mil) | 1,261.03 |
| Enterprise Value (mil) | 205,923.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.43% |
| Cost of Debt | 4.25% |
| WACC | 10.28% |