Lam Research Corporation (LRCX) DCF Valuation

LAM Research Corporation (LRCX) DCF تقييم

US | Technology | Semiconductors | NASDAQ
Lam Research Corporation (LRCX) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Lam Research Corporation (LRCX) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

سواء كنت مستثمرًا أو محللًا ، فإن حاسبة DCF (LRCX) هذه هي موردك للتقييم الدقيق. محملة بالبيانات الحقيقية من شركة LAM Research Corporation ، يمكنك ضبط التوقعات ومراقبة التأثيرات في الوقت الفعلي.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 10,044.7 14,626.2 17,227.0 17,428.5 14,905.4 16,771.6 18,871.4 21,234.1 23,892.6 26,884.0
Revenue Growth, % 0.00 45.61 17.78 1.17 -14.48 12.52 12.52 12.52 12.52 12.52
EBITDA 2,942.3 4,789.2 5,715.6 5,637.6 4,905.2 5,382.0 6,055.8 6,814.0 7,667.1 8,627.1
EBITDA, % 29.29 32.74 33.18 32.35 32.91 32.09 32.09 32.09 32.09 32.09
Depreciation 268.5 307.2 333.7 342.4 359.7 372.3 418.9 471.4 530.4 596.8
Depreciation, % 2.67 2.10 1.94 1.96 2.41 2.22 2.22 2.22 2.22 2.22
EBIT 2,673.8 4,482.0 5,381.8 5,295.2 4,545.5 5,009.7 5,636.9 6,342.6 7,136.7 8,030.2
EBIT, % 26.62 30.64 31.24 30.38 30.50 29.87 29.87 29.87 29.87 29.87
Total Cash 6,710.3 5,729.1 3,657.7 5,374.7 5,847.9 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,097.1 3,026.4 4,313.8 2,823.4 2,519.3
Account Receivables, % 20.88 20.69 25.04 16.20 16.90
Inventories 1,900.0 2,689.3 3,966.3 4,816.2 4,217.9 3,899.4 4,387.6 4,936.9 5,555.0 6,250.5
Inventories, % 18.92 18.39 23.02 27.63 28.30 23.25 23.25 23.25 23.25 23.25
Accounts Payable 592.4 829.7 1,011.2 470.7 614.0 813.4 915.3 1,029.9 1,158.8 1,303.9
Accounts Payable, % 5.90 5.67 5.87 2.70 4.12 4.85 4.85 4.85 4.85 4.85
Capital Expenditure -203.2 -349.1 -546.0 -501.6 -396.7 -439.4 -494.4 -556.3 -626.0 -704.4
Capital Expenditure, % -2.02 -2.39 -3.17 -2.88 -2.66 -2.62 -2.62 -2.62 -2.62 -2.62
Tax Rate, % 12.55 10.58 11.32 11.71 12.21 11.67 11.67 11.67 11.67 11.67
EBITAT 2,338.2 4,007.9 4,772.6 4,675.1 3,990.4 4,425.0 4,979.1 5,602.4 6,303.9 7,093.1
Depreciation 268.5 307.2 333.7 342.4 359.7 372.3 418.9 471.4 530.4 596.8
Changes in Account Receivables -824.9 -418.8 -471.1 -530.1 -596.5
Changes in Inventories 318.5 -488.2 -549.3 -618.1 -695.5
Changes in Accounts Payable 199.4 101.9 114.6 128.9 145.1
Capital Expenditure -203.2 -349.1 -546.0 -501.6 -396.7 -439.4 -494.4 -556.3 -626.0 -704.4
UFCF -1,001.3 2,484.7 2,177.4 4,616.0 4,999.1 4,050.9 4,098.5 4,611.7 5,189.0 5,838.7
WACC, % 11.00 11.01 11.01 11.00 11.00 11.00 11.00 11.00 11.00 11.00
PV UFCF 3,649.5 3,326.4 3,372.0 3,418.1 3,465.0
SUM PV UFCF 17,231.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 6,072.2
Terminal Value 86,746.4
Present Terminal Value 51,479.8
Enterprise Value 68,710.8
Net Debt -865.0
Equity Value 69,575.8
Diluted Shares Outstanding, MM 1,320.0
Equity Value Per Share 52.71

What You Will Get

  • Accurate LRCX Financial Data: Pre-filled with Lam Research's historical and projected data for thorough analysis.
  • Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Observe Lam Research's intrinsic value update in real-time with your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
  • Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.

Key Features

  • Comprehensive Lam Research Financials: Gain access to precise pre-loaded historical data and future forecasts for (LRCX).
  • Tailored Forecast Assumptions: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow evaluations.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Lam Research Corporation (LRCX) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Lam Research Corporation’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Lam Research Corporation (LRCX)?

  • Accuracy: Utilizes real Lam Research financials to ensure precise data.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with CFO-level accuracy and user experience in focus.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Lam Research Corporation (LRCX) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Lam Research Corporation (LRCX).
  • Consultants: Deliver professional valuation insights on Lam Research Corporation (LRCX) to clients quickly and accurately.
  • Business Owners: Understand how companies like Lam Research Corporation (LRCX) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Lam Research Corporation (LRCX).

What the Template Contains

  • Historical Data: Includes Lam Research Corporation's (LRCX) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Lam Research Corporation's (LRCX) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Lam Research Corporation's (LRCX) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.