Lam Research Corporation (LRCX) DCF Valuation

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

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

TOTAL:

Whether you’re an investor or analyst, this (LRCX) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Lam Research Corporation, you can adjust forecasts and observe the effects in real-time.


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 16,771.7 18,871.8 21,234.7 23,893.6 26,885.4
Revenue Growth, % 0 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 5,382.7 6,056.7 6,815.1 7,668.4 8,628.6
EBITDA, % 29.29 32.74 33.18 32.35 32.91 32.09 32.09 32.09 32.09 32.09
Depreciation 268.5 307.2 333.7 342.4 359.7 371.9 418.5 470.9 529.9 596.2
Depreciation, % 2.67 2.1 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 5,010.8 5,638.2 6,344.1 7,138.5 8,032.3
EBIT, % 26.62 30.64 31.24 30.38 30.5 29.88 29.88 29.88 29.88 29.88
Total Cash 6,710.3 5,729.1 3,657.7 5,374.7 5,847.9 6,617.4 7,446.0 8,378.3 9,427.4 10,607.8
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 16.2 16.9
Inventories 1,900.0 2,689.3 3,966.3 4,816.2 4,217.9 3,899.7 4,388.0 4,937.4 5,555.7 6,251.3
Inventories, % 18.92 18.39 23.02 27.63 28.3 23.25 23.25 23.25 23.25 23.25
Accounts Payable 592.4 829.7 1,011.2 470.7 614.0 813.8 915.7 1,030.3 1,159.3 1,304.5
Accounts Payable, % 5.9 5.67 5.87 2.7 4.12 4.85 4.85 4.85 4.85 4.85
Capital Expenditure -203.2 -349.1 -546.0 -501.6 -396.7 -440.1 -495.2 -557.2 -626.9 -705.4
Capital Expenditure, % -2.02 -2.39 -3.17 -2.88 -2.66 -2.62 -2.62 -2.62 -2.62 -2.62
Tax Rate, % 12.21 12.21 12.21 12.21 12.21 12.21 12.21 12.21 12.21 12.21
EBITAT 2,338.2 4,007.9 4,772.6 4,675.1 3,990.4 4,425.8 4,980.0 5,603.5 6,305.1 7,094.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,001.3 2,484.7 2,177.4 4,616.0 4,999.1 4,050.3 4,098.1 4,611.3 5,188.7 5,838.3
WACC, % 11.09 11.1 11.1 11.1 11.09 11.1 11.1 11.1 11.1 11.1
PV UFCF
SUM PV UFCF 17,185.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 6,072
Terminal Value 85,575
Present Terminal Value 50,567
Enterprise Value 67,752
Net Debt -865
Equity Value 68,617
Diluted Shares Outstanding, MM 1,320
Equity Value Per Share 51.98

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.

No products were found matching.