Valuation Lam Research Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-04-17 pm EDT			5-day change	1st Jan Change
267.60 ^USD	+2.54%		+1.49%	+56.33%

Apr. 16	U.S. lawmakers scale back bill targeting Chinese chipmaking	RE
Apr. 16	Wall Street Decided the Crisis Is Over Before the World Does

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	92,958	59,238	86,026	139,220	124,330	334,171	-	-
Change	-	-36.27%	45.22%	61.83%	-10.69%	168.78%	-	-
Enterprise Value (EV) ¹	92,230	60,586	85,663	138,355	122,424	331,992	329,515	326,608
Change	-	-34.31%	41.39%	61.51%	-11.51%	171.18%	-0.75%	-0.88%
P/E ratio	24.2x	13x	19.3x	36.7x	23.4x	50.5x	37.4x	34.7x
PBR	15.4x	9.32x	10.4x	16.3x	12.5x	28.9x	19.9x	14.5x
PEG	-	0.6x	13.74x	-2.9x	0.5x	1.8x	1.1x	4.53x
Capitalization / Revenue	6.36x	3.44x	4.94x	9.34x	6.74x	14.9x	11.8x	10.3x
EV / Revenue	6.31x	3.52x	4.92x	9.28x	6.64x	14.8x	11.6x	10x
EV / EBITDA	18.8x	10.6x	15x	28.4x	19.3x	40.9x	31.9x	27.9x
EV / EBIT	20x	11.2x	16x	30.7x	20.6x	43x	32.7x	29x
EV / FCF	28.5x	23.7x	18.3x	32.5x	22.6x	59.8x	43.8x	32.6x
FCF Yield	3.51%	4.21%	5.46%	3.08%	4.42%	1.67%	2.28%	3.06%
Dividend per Share ²	0.52	0.6	0.69	0.8	0.92	1.032	1.155	1.276
Rate of return	0.8%	1.4%	1.08%	0.75%	0.95%	0.39%	0.43%	0.48%
EPS ²	2.69	3.275	3.321	2.9	4.15	5.297	7.158	7.706
Distribution rate	19.3%	18.3%	20.8%	27.6%	22.2%	19.5%	16.1%	16.6%
Net sales ¹	14,626	17,227	17,429	14,905	18,436	22,465	28,336	32,499
EBITDA ¹	4,912	5,732	5,698	4,872	6,343	8,109	10,330	11,714
EBIT ¹	4,605	5,398	5,355	4,513	5,957	7,725	10,075	11,255
Net income ¹	3,908	4,605	4,511	3,828	5,358	6,705	8,969	9,723
Net Debt ¹	-727.5	1,348	-363.2	-864.5	-1,906	-2,179	-4,656	-7,563
Reference price ²	65.18	42.70	64.04	106.48	97.20	267.60	267.60	267.60
Nbr of stocks (in thousands)	1,426,193	1,387,150	1,343,405	1,307,410	1,279,118	1,248,771	-	-
Announcement Date	7/28/21	7/27/22	7/26/23	7/31/24	7/30/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LAM RESEARCH CORPORATION	50.52x	14.78x	40.94x	0.39%	334B
ASML HOLDING N.V.	39.71x	12.07x	30.72x	0.69%	565B
TOKYO ELECTRON LIMITED	36.19x	7.97x	28.7x	1.37%	127B
ASE TECHNOLOGY HOLDING CO., LTD.	30x	2.91x	13.02x	1.74%	61.51B
LASERTEC CORPORATION	46.74x	15.16x	31.36x	0.81%	22.65B
ENTEGRIS, INC.	64.07x	7.37x	26.48x	0.28%	22.21B
AMKOR TECHNOLOGY, INC.	38.64x	2.38x	13.67x	0.52%	16.7B
SCREEN HOLDINGS CO., LTD.	22.64x	2.88x	13.4x	1.34%	12.57B
ONTO INNOVATION INC.	55.36x	10.09x	31.98x	-	14.46B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	108.23x	25.87x	79.04x	0.23%	13.55B
Average	49.21x	10.15x	30.93x	0.82%	118.96B
Weighted average by Cap.	43.23x	11.79x	32.54x	0.73%