KLA Corporation (KLAC) DCF Valuation

KLA Corporation (KLAC) 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

KLA Corporation (KLAC) Bundle

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

TOTAL:

Simplify KLA Corporation (KLAC) valuation with this customizable DCF Calculator! Featuring real KLA Corporation (KLAC) financials and adjustable forecast inputs, you can test scenarios and uncover KLA Corporation (KLAC) fair value in minutes.


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 5,806.4 6,918.7 9,211.9 10,496.1 9,812.2 11,277.4 12,961.2 14,896.6 17,120.8 19,677.2
Revenue Growth, % 0 19.16 33.14 13.94 -6.51 14.93 14.93 14.93 14.93 14.93
EBITDA 2,104.2 2,851.1 4,012.9 4,406.9 3,906.8 4,574.4 5,257.4 6,042.4 6,944.6 7,981.6
EBITDA, % 36.24 41.21 43.56 41.99 39.82 40.56 40.56 40.56 40.56 40.56
Depreciation 348.0 333.3 363.3 415.1 401.7 514.4 591.2 679.4 780.9 897.5
Depreciation, % 5.99 4.82 3.94 3.95 4.09 4.56 4.56 4.56 4.56 4.56
EBIT 1,756.2 2,517.8 3,649.6 3,991.8 3,505.0 4,060.0 4,666.2 5,363.0 6,163.7 7,084.1
EBIT, % 30.25 36.39 39.62 38.03 35.72 36 36 36 36 36
Total Cash 1,980.5 2,494.5 2,708.0 3,243.2 4,504.0 3,977.8 4,571.7 5,254.3 6,038.9 6,940.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,264.1 1,465.4 2,016.3 1,935.4 1,902.3
Account Receivables, % 21.77 21.18 21.89 18.44 19.39
Inventories 1,311.0 1,575.4 2,146.9 2,876.8 3,034.8 2,864.2 3,291.9 3,783.4 4,348.4 4,997.6
Inventories, % 22.58 22.77 23.31 27.41 30.93 25.4 25.4 25.4 25.4 25.4
Accounts Payable 228.6 342.1 443.3 371.0 359.5 471.2 541.6 622.5 715.4 822.2
Accounts Payable, % 3.94 4.94 4.81 3.53 3.66 4.18 4.18 4.18 4.18 4.18
Capital Expenditure -152.7 -231.6 -307.3 -341.6 -277.4 -347.2 -399.1 -458.7 -527.1 -605.9
Capital Expenditure, % -2.63 -3.35 -3.34 -3.25 -2.83 -3.08 -3.08 -3.08 -3.08 -3.08
Tax Rate, % 13.42 13.42 13.42 13.42 13.42 13.42 13.42 13.42 13.42 13.42
EBITAT 1,622.9 2,216.8 3,474.5 3,568.4 3,034.6 3,667.2 4,214.8 4,844.2 5,567.5 6,398.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -528.2 1,966.3 2,509.3 2,920.6 3,022.5 3,703.4 3,703.9 4,256.9 4,892.5 5,623.1
WACC, % 10.08 10.07 10.09 10.07 10.06 10.08 10.08 10.08 10.08 10.08
PV UFCF
SUM PV UFCF 16,424.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 5,848
Terminal Value 96,240
Present Terminal Value 59,551
Enterprise Value 75,975
Net Debt 4,843
Equity Value 71,133
Diluted Shares Outstanding, MM 136
Equity Value Per Share 522.32

What You Will Get

  • Real KLA Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on KLA Corporation’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA %, and capital expenditures tailored for KLA Corporation (KLAC).
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional outputs relevant to KLA Corporation (KLAC).
  • High-Precision Accuracy: Leverages KLA Corporation’s (KLAC) actual financial data for dependable valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes for KLA Corporation (KLAC).
  • Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from scratch for KLA Corporation (KLAC).

How It Works

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

Why Choose This Calculator for KLA Corporation (KLAC)?

  • Comprehensive Tool: Incorporates DCF, WACC, and financial ratio analyses tailored for KLA Corporation.
  • Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios for (KLAC).
  • Detailed Insights: Automatically computes KLA Corporation’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and forecasted data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on (KLAC).

Who Should Use This Product?

  • Investors: Assess KLA Corporation’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation processes of leading tech companies like KLA Corporation.
  • Consultants: Provide comprehensive valuation reports for your clients focused on KLA Corporation.
  • Students and Educators: Utilize current data to practice and instruct on valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes KLA Corporation's historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze KLA Corporation's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

Es wurden keine passenden Produkte gefunden.