Valuation KLA Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 14:07:02 2026-07-07 EDT			5-day change	1st Jan Change
218.48 ^USD	-6.36%		-27.57%	+79.84%

07-06	Semiconductor Sector Seeing Rising Wafer Fab Equipment Market 2028 Growth Projections, Morgan Stanley Says	MT
07-06	Goldman Sachs Adjusts KLA Price Target to $230 From $155	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	49,695	47,618	66,544	111,012	118,454	304,767	-	-
Change	-	-4.18%	39.75%	66.82%	6.7%	157.29%	-	-
Enterprise Value (EV) ¹	50,644	51,571	69,192	112,388	119,844	308,118	307,750	306,826
Change	-	1.83%	34.17%	62.43%	6.63%	157.1%	-0.12%	-0.3%
P/E	24.2x	14.6x	20.1x	40.7x	29.5x	65.4x	47.1x	38.6x
PBR	14.7x	32.3x	22.7x	33.1x	25.5x	52x	40.3x	30.3x
PEG	-	0.2x	2x	-2.5x	0.6x	3.7x	1.2x	1.7x
Capitalization / Revenue	7.18x	5.17x	6.34x	11.3x	9.74x	22.5x	17.8x	15.3x
EV / Revenue	7.32x	5.6x	6.59x	11.5x	9.86x	22.8x	18x	15.4x
EV / EBITDA	16.7x	12.1x	14.7x	26.1x	21.3x	50.1x	37.8x	32.2x
EV / EBIT	18.7x	13.2x	16.1x	28.8x	22.9x	53.4x	40x	33.8x
EV / FCF	25.9x	17.2x	20.8x	37.1x	32x	66.1x	52.9x	45.8x
FCF Yield	3.86%	5.83%	4.81%	2.7%	3.13%	1.51%	1.89%	2.18%
Dividend per Share ²	0.36	0.42	0.52	0.565	0.675	0.7961	0.9131	1.026
Rate of return	1.11%	1.32%	1.07%	0.69%	0.75%	0.34%	0.39%	0.44%
EPS ²	1.337	2.192	2.415	2.028	3.037	3.568	4.949	6.046
Distribution rate	26.9%	19.2%	21.5%	27.9%	22.2%	22.3%	18.4%	17%
Net sales ¹	6,919	9,212	10,496	9,812	12,156	13,515	17,082	19,878
EBITDA ¹	3,038	4,262	4,717	4,298	5,635	6,146	8,142	9,533
EBIT ¹	2,705	3,899	4,302	3,897	5,241	5,774	7,689	9,065
Net income ¹	2,078	3,322	3,387	2,762	4,062	4,712	6,404	7,739
Net Debt ¹	948.2	3,953	2,648	1,376	1,390	3,351	2,983	2,059
Reference price ²	32.42	31.91	48.50	82.45	89.57	233.31	233.31	233.31
Nbr of stocks (in thousands)	1,532,818	1,492,350	1,371,989	1,346,400	1,322,414	1,306,275	-	-
Announcement Date	7/29/21	7/28/22	7/27/23	7/24/24	7/31/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KLA CORPORATION	65.38x	22.8x	50.14x	0.34%	305B
ADVANTEST CORPORATION	40.86x	13.97x	29.21x	0.33%	132B
TERADYNE, INC.	53.83x	13.01x	38.47x	0.14%	59.41B
HON. PRECISION, INC.	55.48x	22.33x	44.86x	1.12%	38.17B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	96.48x	27.08x	83.05x	0.12%	28.31B
TONGFU MICROELECTRONICS CO.,LTD	59.84x	3.37x	15.49x	0.12%	14.78B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	119.72x	46.89x	113.71x	0.21%	13.08B
KING YUAN ELECTRONICS CO., LTD.	37x	9.59x	17.35x	1.79%	13.39B
WINWAY TECHNOLOGY CO., LTD.	91.58x	22.36x	75.51x	0.62%	10.02B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	81.91x	3.76x	20.25x	0.33%	9.75B
Average	70.21x	18.52x	48.80x	0.51%	62.35B
Weighted average by Cap.	60.98x	19.62x	45.52x	0.38%